BRAND STORE HOLDING AS

1360 FORNEBU

Finances

Return on Equity

0 %

Current Ratio

54,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	222 000	213 000	277 000	170 000
Net Income	0	4 000	53 000	11 000
Total Assets	179 000	181 000	185 000	119 000
Total Equity	175 000	175 000	171 000	117 000

Income (NOK)	2022	2021	2020	2019
Revenue	222 000	213 000	277 000	170 000
Expenditure	222 000	208 000	208 000	156 000
Operating Profit	0	5 000	68 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	0	5 000	68 000	14 000
Tax	0	1 000	15 000	3 000
Net Income	0	4 000	53 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	80 000	87 000	64 000
Total Current Assets	163 000	100 000	98 000	56 000
Total Assets	179 000	181 000	185 000	119 000
Total Retained Equity	−25 000	−25 000	−29 000	−83 000
Total Equity	175 000	175 000	171 000	117 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 000	5 000	14 000	2 000
Total Equity and Debt	179 000	181 000	185 000	119 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	222 000	213 000	277 000	170 000
Other Income	0	0	0	0
Revenue	222 000	213 000	277 000	170 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	222 000	208 000	208 000	156 000
Operating Profit	0	5 000	68 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	0	4 000	53 000	11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	5 000	6 000	21 000
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	11 000	75 000	81 000	42 000
Total Fixed Assets	16 000	80 000	87 000	64 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	163 000	100 000	98 000	56 000
Total Assets	179 000	181 000	185 000	119 000
Total Equity	175 000	175 000	171 000	117 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	5 000	14 000	0
Total Current Debt	3 000	5 000	14 000	2 000
Total Equity and Debt	179 000	181 000	185 000	119 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	2,29 %	30,99 %	9,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0 %	2,35 %	24,55 %	8,24 %
Current Ratio	54,33	20	7	28
Quick Ratio	54,33	20	7	28
Equity Ratio	0,98	0,97	0,92	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %