SOS BRANNCONSULT AS

3550 GOL

Finances

Return on Equity

5,94 %

Current Ratio

1,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 922 000	3 024 000	2 793 000	2 837 000
Net Income	19 000	12 000	129 000	362 000
Total Assets	1 062 000	1 279 000	1 168 000	1 266 000
Total Equity	320 000	351 000	389 000	380 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 922 000	3 024 000	2 793 000	2 837 000
Expenditure	2 895 000	3 010 000	2 622 000	2 383 000
Operating Profit	28 000	15 000	171 000	455 000
Financial Income	2 000	1 000	3 000	6 000
Financial Costs	0	0	1 000	0
Financial Balance	2 000	1 000	2 000	6 000
Earnings Before Tax	29 000	16 000	174 000	461 000
Tax	11 000	4 000	44 000	98 000
Net Income	19 000	12 000	129 000	362 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	54 000	54 000	23 000	23 000
Total Current Assets	1 008 000	1 225 000	1 145 000	1 244 000
Total Assets	1 062 000	1 279 000	1 168 000	1 266 000
Total Retained Equity	220 000	251 000	289 000	280 000
Total Equity	320 000	351 000	389 000	380 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	743 000	928 000	779 000	886 000
Total Equity and Debt	1 062 000	1 279 000	1 168 000	1 266 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 922 000	3 024 000	2 793 000	2 837 000
Other Income	0	0	0	0
Revenue	2 922 000	3 024 000	2 793 000	2 837 000
Cost of Goods Sold	83 000	81 000	56 000	53 000
Salary Costs	2 326 000	2 592 000	2 176 000	1 943 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 895 000	3 010 000	2 622 000	2 383 000
Operating Profit	28 000	15 000	171 000	455 000
Financial Income	2 000	1 000	3 000	6 000
Financial Costs	0	0	1 000	0
Financial Balance	2 000	1 000	2 000	6 000
Dividends	50 000	50 000	120 000	200 000
Net Income	19 000	12 000	129 000	362 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	54 000	54 000	23 000	23 000
Total Fixed Assets	54 000	54 000	23 000	23 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	499 000	759 000	529 000	436 000
Total Current Assets	1 008 000	1 225 000	1 145 000	1 244 000
Total Assets	1 062 000	1 279 000	1 168 000	1 266 000
Total Equity	320 000	351 000	389 000	380 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	50 000	114 000	20 000	41 000
Unpaid Taxes	361 000	493 000	388 000	368 000
Dividends	50 000	50 000	120 000	200 000
Other Current Debt	271 000	266 000	207 000	179 000
Total Current Debt	743 000	928 000	779 000	886 000
Total Equity and Debt	1 062 000	1 279 000	1 168 000	1 266 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,94 %	3,42 %	33,16 %	95,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,96 %	0,5 %	6,12 %	16,04 %
Current Ratio	1,36	1,32	1,47	1,4
Quick Ratio	1,36	1,32	1,47	1,4
Equity Ratio	0,3	0,27	0,33	0,3
Gross Profit Margin	97,16 %	97,32 %	97,99 %	98,13 %