BR MUSIC AS

7041 TRONDHEIM

Finances

Share Ownership

Return on Equity

114,41 %

Current Ratio

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020
Revenue	819 000	512 000	412 000
Net Income	127 000	−44 000	66 000
Total Assets	952 000	685 000	621 000
Total Equity	111 000	−19 000	30 000

Income (NOK)	2022	2021	2020
Revenue	819 000	512 000	412 000
Expenditure	655 000	554 000	326 000
Operating Profit	164 000	−43 000	85 000
Financial Income	0	0	0
Financial Costs	0	1 000	0
Financial Balance	0	−1 000	0
Earnings Before Tax	164 000	−44 000	85 000
Tax	37 000	0	19 000
Net Income	127 000	−44 000	66 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	122 000	100 000	95 000
Total Current Assets	830 000	585 000	525 000
Total Assets	952 000	685 000	621 000
Total Retained Equity	87 000	−44 000	0
Total Equity	111 000	−19 000	30 000
Total Long-Term Debt	8 000	0	0
Total Current Debt	833 000	705 000	591 000
Total Equity and Debt	952 000	685 000	621 000

Cash flow (NOK)	2022	2021	2020
Sales Income	819 000	512 000	412 000
Other Income	0	0	0
Revenue	819 000	512 000	412 000
Cost of Goods Sold	168 000	48 000	50 000
Salary Costs	234 000	402 000	246 000
Depreciation	39 000	15 000	2 000
Impairment	0	0	0
Expenditure	655 000	554 000	326 000
Operating Profit	164 000	−43 000	85 000
Financial Income	0	0	0
Financial Costs	0	1 000	0
Financial Balance	0	−1 000	0
Dividends	0	0	0
Net Income	127 000	−44 000	66 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	4 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	122 000	97 000	95 000
Total Tangible Assets	122 000	97 000	95 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	122 000	100 000	95 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	818 000	311 000	364 000
Total Current Assets	830 000	585 000	525 000
Total Assets	952 000	685 000	621 000
Total Equity	111 000	−19 000	30 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	8 000	0	0
Creditors	0	1 000	1 000
Unpaid Taxes	60 000	92 000	13 000
Dividends	0	0	0
Other Current Debt	747 000	612 000	576 000
Total Current Debt	833 000	705 000	591 000
Total Equity and Debt	952 000	685 000	621 000

Financial indicators	2022	2021	2020
Return on Equity	114,41 %	231,58 %	220 %
Debt-to-Equity Ratio	0,07	−0	0
Operating Profit Margin	20,02 %	−8,4 %	20,63 %
Current Ratio	1	0,83	0,89
Quick Ratio	1	0,83	0,89
Equity Ratio	0,12	−0,03	0,05
Gross Profit Margin	79,49 %	90,63 %	87,86 %