BRAGE CONSULTING AS

3160 STOKKE

Finances

Share Ownership

Return on Equity

18,49 %

Current Ratio

4,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 549 000	3 654 000	2 735 000	2 818 000
Net Income	637 000	860 000	415 000	529 000
Total Assets	4 360 000	3 991 000	3 193 000	3 249 000
Total Equity	3 445 000	3 108 000	2 449 000	2 283 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 549 000	3 654 000	2 735 000	2 818 000
Expenditure	2 316 000	2 834 000	2 274 000	2 393 000
Operating Profit	1 233 000	820 000	460 000	424 000
Financial Income	80 000	257 000	411 000	201 000
Financial Costs	409 000	6 000	334 000	0
Financial Balance	−329 000	251 000	77 000	201 000
Earnings Before Tax	904 000	1 072 000	538 000	625 000
Tax	267 000	212 000	123 000	96 000
Net Income	637 000	860 000	415 000	529 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	157 000	200 000	423 000	644 000
Total Current Assets	4 203 000	3 791 000	2 771 000	2 606 000
Total Assets	4 360 000	3 991 000	3 193 000	3 249 000
Total Retained Equity	3 345 000	3 008 000	2 349 000	2 183 000
Total Equity	3 445 000	3 108 000	2 449 000	2 283 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	915 000	883 000	745 000	966 000
Total Equity and Debt	4 360 000	3 991 000	3 193 000	3 249 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 549 000	3 654 000	2 735 000	2 818 000
Other Income	0	0	0	0
Revenue	3 549 000	3 654 000	2 735 000	2 818 000
Cost of Goods Sold	0	28 000	0	0
Salary Costs	1 358 000	1 464 000	1 440 000	1 438 000
Depreciation	43 000	217 000	217 000	217 000
Impairment	0	0	0	0
Expenditure	2 316 000	2 834 000	2 274 000	2 393 000
Operating Profit	1 233 000	820 000	460 000	424 000
Financial Income	80 000	257 000	411 000	201 000
Financial Costs	409 000	6 000	334 000	0
Financial Balance	−329 000	251 000	77 000	201 000
Dividends	300 000	200 000	250 000	500 000
Net Income	637 000	860 000	415 000	529 000

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	150 000	192 000	410 000	627 000
Total Tangible Assets	150 000	192 000	410 000	627 000
Total Fiancial Fixed Assets	8 000	8 000	13 000	16 000
Total Fixed Assets	157 000	200 000	423 000	644 000
Stock	0	0	0	0
Total Investments	2 482 000	2 429 000	1 599 000	1 330 000
Cash, Bank	1 212 000	195 000	652 000	819 000
Total Current Assets	4 203 000	3 791 000	2 771 000	2 606 000
Total Assets	4 360 000	3 991 000	3 193 000	3 249 000
Total Equity	3 445 000	3 108 000	2 449 000	2 283 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	10 000	14 000	12 000
Unpaid Taxes	145 000	241 000	156 000	145 000
Dividends	300 000	200 000	250 000	500 000
Other Current Debt	195 000	220 000	202 000	203 000
Total Current Debt	915 000	883 000	745 000	966 000
Total Equity and Debt	4 360 000	3 991 000	3 193 000	3 249 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,49 %	27,67 %	16,95 %	23,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	34,74 %	22,44 %	16,82 %	15,05 %
Current Ratio	4,59	4,29	3,72	2,7
Quick Ratio	4,59	4,29	3,72	2,7
Equity Ratio	0,79	0,78	0,77	0,7
Gross Profit Margin	100 %	99,23 %	100 %	100 %