BRANNSERVICE AS

2014 BLYSTADLIA

Finances

Share Ownership

Return on Equity

24,01 %

Current Ratio

1,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 044 000	1 552 000	1 190 000	0
Net Income	73 000	70 000	203 000	−22 000
Total Assets	590 000	524 000	395 000	35 000
Total Equity	304 000	231 000	211 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 044 000	1 552 000	1 190 000	0
Expenditure	1 951 000	1 460 000	929 000	27 000
Operating Profit	94 000	92 000	261 000	−27 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	94 000	91 000	260 000	−27 000
Tax	21 000	21 000	57 000	−5 000
Net Income	73 000	70 000	203 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	93 000	92 000	22 000	5 000
Total Current Assets	496 000	432 000	373 000	30 000
Total Assets	590 000	524 000	395 000	35 000
Total Retained Equity	274 000	201 000	181 000	−22 000
Total Equity	304 000	231 000	211 000	8 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	286 000	291 000	184 000	27 000
Total Equity and Debt	590 000	524 000	395 000	35 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 044 000	1 552 000	1 190 000	0
Other Income	0	0	0	0
Revenue	2 044 000	1 552 000	1 190 000	0
Cost of Goods Sold	497 000	476 000	256 000	3 000
Salary Costs	830 000	545 000	262 000	0
Depreciation	16 000	11 000	0	0
Impairment	0	0	0	0
Expenditure	1 951 000	1 460 000	929 000	27 000
Operating Profit	94 000	92 000	261 000	−27 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	73 000	70 000	203 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	13 000	17 000	0	0
Total Intangible Assets	13 000	17 000	0	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	41 000	53 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	41 000	53 000	0	0
Total Fiancial Fixed Assets	39 000	22 000	22 000	0
Total Fixed Assets	93 000	92 000	22 000	5 000
Stock	89 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	275 000	364 000	323 000	30 000
Total Current Assets	496 000	432 000	373 000	30 000
Total Assets	590 000	524 000	395 000	35 000
Total Equity	304 000	231 000	211 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	34 000	71 000	22 000	1 000
Unpaid Taxes	134 000	39 000	42 000	0
Dividends	0	0	0	0
Other Current Debt	96 000	111 000	68 000	26 000
Total Current Debt	286 000	291 000	184 000	27 000
Total Equity and Debt	590 000	524 000	395 000	35 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,01 %	30,3 %	96,21 %	−275 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,6 %	5,93 %	21,93 %	-
Current Ratio	1,73	1,48	2,03	1,11
Quick Ratio	2,52	1,48	2,03	1,11
Equity Ratio	0,52	0,44	0,53	0,23
Gross Profit Margin	75,68 %	69,33 %	78,49 %	-