BRANNSIKKERHET NORD AS

9610 RYPEFJORD

Finances

Share Ownership

Return on Equity

65,45 %

Current Ratio

1,25

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 522 000	1 926 000	1 764 000	384 000
Net Income	360 000	92 000	28 000	40 000
Total Assets	1 892 000	1 128 000	640 000	236 000
Total Equity	550 000	190 000	98 000	70 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 522 000	1 926 000	1 764 000	384 000
Expenditure	2 067 000	1 810 000	1 732 000	334 000
Operating Profit	456 000	116 000	33 000	50 000
Financial Income	6 000	3 000	4 000	0
Financial Costs	0	0	1 000	0
Financial Balance	6 000	3 000	3 000	0
Earnings Before Tax	461 000	119 000	36 000	49 000
Tax	101 000	26 000	8 000	10 000
Net Income	360 000	92 000	28 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	222 000	5 000	12 000	18 000
Total Current Assets	1 670 000	1 123 000	628 000	218 000
Total Assets	1 892 000	1 128 000	640 000	236 000
Total Retained Equity	520 000	160 000	68 000	40 000
Total Equity	550 000	190 000	98 000	70 000
Total Long-Term Debt	5 000	2 000	3 000	1 000
Total Current Debt	1 337 000	935 000	539 000	166 000
Total Equity and Debt	1 892 000	1 128 000	640 000	236 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 522 000	1 926 000	1 761 000	384 000
Other Income	0	0	3 000	0
Revenue	2 522 000	1 926 000	1 764 000	384 000
Cost of Goods Sold	364 000	394 000	414 000	23 000
Salary Costs	1 228 000	1 084 000	981 000	195 000
Depreciation	11 000	7 000	7 000	1 000
Impairment	0	0	0	0
Expenditure	2 067 000	1 810 000	1 732 000	334 000
Operating Profit	456 000	116 000	33 000	50 000
Financial Income	6 000	3 000	4 000	0
Financial Costs	0	0	1 000	0
Financial Balance	6 000	3 000	3 000	0
Dividends	0	0	0	0
Net Income	360 000	92 000	28 000	40 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	222 000	5 000	12 000	18 000
Total Tangible Assets	222 000	5 000	12 000	18 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	222 000	5 000	12 000	18 000
Stock	386 000	140 000	133 000	75 000
Total Investments	0	0	0	0
Cash, Bank	375 000	687 000	393 000	96 000
Total Current Assets	1 670 000	1 123 000	628 000	218 000
Total Assets	1 892 000	1 128 000	640 000	236 000
Total Equity	550 000	190 000	98 000	70 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	2 000	3 000	1 000
Creditors	200 000	161 000	16 000	0
Unpaid Taxes	240 000	220 000	146 000	55 000
Dividends	0	0	0	0
Other Current Debt	799 000	528 000	371 000	101 000
Total Current Debt	1 337 000	935 000	539 000	166 000
Total Equity and Debt	1 892 000	1 128 000	640 000	236 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,45 %	48,42 %	28,57 %	57,14 %
Debt-to-Equity Ratio	0,01	0,01	0,03	0,01
Operating Profit Margin	18,08 %	6,02 %	1,87 %	13,02 %
Current Ratio	1,25	1,2	1,17	1,31
Quick Ratio	1,76	1,41	1,55	2,4
Equity Ratio	0,29	0,17	0,15	0,3
Gross Profit Margin	85,57 %	79,54 %	76,53 %	94,01 %