BRIAND CONSULTING AS

9010 TROMSØ

Finances

Share Ownership

Return on Equity

1 018,11 %

Current Ratio

0,7

Debt-to-Equity Ratio

2,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 209 000	2 844 000	2 696 000	2 721 000
Net Income	1 293 000	1 105 000	982 000	1 034 000
Total Assets	2 382 000	2 377 000	2 478 000	2 933 000
Total Equity	127 000	134 000	329 000	547 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 209 000	2 844 000	2 696 000	2 721 000
Expenditure	1 549 000	1 428 000	1 437 000	1 397 000
Operating Profit	1 660 000	1 414 000	1 259 000	1 324 000
Financial Income	8 000	7 000	11 000	20 000
Financial Costs	8 000	4 000	5 000	9 000
Financial Balance	0	3 000	6 000	11 000
Earnings Before Tax	1 660 000	1 418 000	1 264 000	1 335 000
Tax	367 000	313 000	282 000	301 000
Net Income	1 293 000	1 105 000	982 000	1 034 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 010 000	527 000	696 000	873 000
Total Current Assets	1 371 000	1 850 000	1 782 000	2 060 000
Total Assets	2 382 000	2 377 000	2 478 000	2 933 000
Total Retained Equity	23 000	30 000	225 000	443 000
Total Equity	127 000	134 000	329 000	547 000
Total Long-Term Debt	289 000	334 000	403 000	464 000
Total Current Debt	1 967 000	1 910 000	1 747 000	1 922 000
Total Equity and Debt	2 382 000	2 377 000	2 478 000	2 933 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 209 000	2 844 000	2 696 000	2 586 000
Other Income	0	0	0	135 000
Revenue	3 209 000	2 844 000	2 696 000	2 721 000
Cost of Goods Sold	0	0	0	0
Salary Costs	869 000	852 000	823 000	710 000
Depreciation	204 000	192 000	191 000	231 000
Impairment	0	0	0	0
Expenditure	1 549 000	1 428 000	1 437 000	1 397 000
Operating Profit	1 660 000	1 414 000	1 259 000	1 324 000
Financial Income	8 000	7 000	11 000	20 000
Financial Costs	8 000	4 000	5 000	9 000
Financial Balance	0	3 000	6 000	11 000
Dividends	1 300 000	1 300 000	1 200 000	1 000 000
Net Income	1 293 000	1 105 000	982 000	1 034 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	23 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	992 000	504 000	696 000	873 000
Total Tangible Assets	992 000	504 000	696 000	873 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 010 000	527 000	696 000	873 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 016 000	1 490 000	1 431 000	1 781 000
Total Current Assets	1 371 000	1 850 000	1 782 000	2 060 000
Total Assets	2 382 000	2 377 000	2 478 000	2 933 000
Total Equity	127 000	134 000	329 000	547 000
Short-Term Group Debt	0	0	−1 000	404 000
Total Long-Term Debt	289 000	334 000	403 000	464 000
Creditors	23 000	11 000	9 000	15 000
Unpaid Taxes	207 000	189 000	169 000	156 000
Dividends	1 300 000	1 300 000	1 200 000	1 000 000
Other Current Debt	77 000	80 000	77 000	66 000
Total Current Debt	1 967 000	1 910 000	1 747 000	1 922 000
Total Equity and Debt	2 382 000	2 377 000	2 478 000	2 933 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 018,11 %	824,63 %	298,48 %	189,03 %
Debt-to-Equity Ratio	2,28	2,49	1,22	0,85
Operating Profit Margin	51,73 %	49,72 %	46,7 %	48,66 %
Current Ratio	0,7	0,97	1,02	1,07
Quick Ratio	0,7	0,97	1,02	1,07
Equity Ratio	0,05	0,06	0,13	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %