BRAMBANI ØKONOMI AS

1363 HØVIK

Finances

Share Ownership

Return on Equity

116,76 %

Current Ratio

31,07

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	462 000	39 000	435 000	1 312 000
Net Income	404 000	0	344 000	772 000
Total Assets	435 000	331 000	721 000	1 358 000
Total Equity	346 000	30 000	30 000	802 000

Income (NOK)	2022	2021	2020	2019
Revenue	462 000	39 000	435 000	1 312 000
Expenditure	63 000	40 000	0	327 000
Operating Profit	399 000	−1 000	435 000	986 000
Financial Income	5 000	1 000	6 000	4 000
Financial Costs	0	0	0	0
Financial Balance	5 000	1 000	6 000	4 000
Earnings Before Tax	404 000	0	441 000	990 000
Tax	0	0	97 000	218 000
Net Income	404 000	0	344 000	772 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	435 000	331 000	721 000	1 358 000
Total Assets	435 000	331 000	721 000	1 358 000
Total Retained Equity	0	0	0	772 000
Total Equity	346 000	30 000	30 000	802 000
Total Long-Term Debt	76 000	0	0	6 000
Total Current Debt	14 000	300 000	691 000	550 000
Total Equity and Debt	435 000	331 000	721 000	1 358 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 000	25 000	557 000	1 312 000
Other Income	432 000	14 000	−122 000	0
Revenue	462 000	39 000	435 000	1 312 000
Cost of Goods Sold	0	0	0	1 000
Salary Costs	0	1 000	0	229 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	63 000	40 000	0	327 000
Operating Profit	399 000	−1 000	435 000	986 000
Financial Income	5 000	1 000	6 000	4 000
Financial Costs	0	0	0	0
Financial Balance	5 000	1 000	6 000	4 000
Dividends	0	0	346 000	0
Net Income	404 000	0	344 000	772 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	431 000	330 000	721 000	998 000
Total Current Assets	435 000	331 000	721 000	1 358 000
Total Assets	435 000	331 000	721 000	1 358 000
Total Equity	346 000	30 000	30 000	802 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	76 000	0	0	6 000
Creditors	0	1 000	0	1 000
Unpaid Taxes	0	0	38 000	132 000
Dividends	0	0	346 000	0
Other Current Debt	1 000	299 000	204 000	200 000
Total Current Debt	14 000	300 000	691 000	550 000
Total Equity and Debt	435 000	331 000	721 000	1 358 000

Financial indicators	2022	2021	2020	2019
Return on Equity	116,76 %	0 %	1 146,67 %	96,26 %
Debt-to-Equity Ratio	0,22	0	0	0,01
Operating Profit Margin	86,36 %	−2,56 %	100 %	75,15 %
Current Ratio	31,07	1,1	1,04	2,47
Quick Ratio	31,07	1,1	1,04	2,47
Equity Ratio	0,8	0,09	0,04	0,59
Gross Profit Margin	100 %	100 %	100 %	99,92 %