BRANDASUND FISKEMOTTAK AS

5423 BRANDASUND

Finances

Share Ownership

Return on Equity

16,64 %

Current Ratio

3,47

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 893 000	9 251 000	6 949 000	9 603 000
Net Income	762 000	723 000	332 000	925 000
Total Assets	6 018 000	6 374 000	5 300 000	6 769 000
Total Equity	4 580 000	5 168 000	4 445 000	4 113 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 893 000	9 251 000	6 949 000	9 603 000
Expenditure	8 945 000	8 338 000	6 548 000	8 443 000
Operating Profit	949 000	914 000	402 000	1 160 000
Financial Income	29 000	13 000	26 000	28 000
Financial Costs	1 000	0	1 000	1 000
Financial Balance	28 000	13 000	25 000	27 000
Earnings Before Tax	977 000	927 000	427 000	1 187 000
Tax	215 000	204 000	95 000	262 000
Net Income	762 000	723 000	332 000	925 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 303 000	1 424 000	1 631 000	1 809 000
Total Current Assets	4 715 000	4 950 000	3 669 000	4 959 000
Total Assets	6 018 000	6 374 000	5 300 000	6 769 000
Total Retained Equity	4 480 000	5 068 000	4 345 000	4 013 000
Total Equity	4 580 000	5 168 000	4 445 000	4 113 000
Total Long-Term Debt	80 000	77 000	70 000	56 000
Total Current Debt	1 359 000	1 130 000	785 000	2 600 000
Total Equity and Debt	6 018 000	6 374 000	5 300 000	6 769 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 893 000	9 251 000	6 949 000	9 603 000
Other Income	0	0	0	0
Revenue	9 893 000	9 251 000	6 949 000	9 603 000
Cost of Goods Sold	6 218 000	5 852 000	4 238 000	6 049 000
Salary Costs	1 377 000	1 315 000	1 187 000	1 361 000
Depreciation	200 000	228 000	245 000	141 000
Impairment	0	0	0	0
Expenditure	8 945 000	8 338 000	6 548 000	8 443 000
Operating Profit	949 000	914 000	402 000	1 160 000
Financial Income	29 000	13 000	26 000	28 000
Financial Costs	1 000	0	1 000	1 000
Financial Balance	28 000	13 000	25 000	27 000
Dividends	1 350 000	0	0	0
Net Income	762 000	723 000	332 000	925 000

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	7 000	10 000	47 000	81 000
Fixtures	1 296 000	1 414 000	1 584 000	1 728 000
Total Tangible Assets	1 303 000	1 424 000	1 631 000	1 809 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 303 000	1 424 000	1 631 000	1 809 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 259 000	3 896 000	3 002 000	3 856 000
Total Current Assets	4 715 000	4 950 000	3 669 000	4 959 000
Total Assets	6 018 000	6 374 000	5 300 000	6 769 000
Total Equity	4 580 000	5 168 000	4 445 000	4 113 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	80 000	77 000	70 000	56 000
Creditors	645 000	426 000	273 000	1 975 000
Unpaid Taxes	204 000	179 000	178 000	142 000
Dividends	1 350 000	0	0	0
Other Current Debt	298 000	327 000	253 000	271 000
Total Current Debt	1 359 000	1 130 000	785 000	2 600 000
Total Equity and Debt	6 018 000	6 374 000	5 300 000	6 769 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,64 %	13,99 %	7,47 %	22,49 %
Debt-to-Equity Ratio	0,02	0,01	0,02	0,01
Operating Profit Margin	9,59 %	9,88 %	5,79 %	12,08 %
Current Ratio	3,47	4,38	4,67	1,91
Quick Ratio	3,47	4,38	4,67	1,91
Equity Ratio	0,76	0,81	0,84	0,61
Gross Profit Margin	37,15 %	36,74 %	39,01 %	37,01 %