BRANNSIKRING NORD AS

8211 FAUSKE

Finances

Share Ownership

Return on Equity

−161,54 %

Current Ratio

1,07

Debt-to-Equity Ratio

−10,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	162 000	568 000	686 000	541 000
Net Income	21 000	−110 000	75 000	66 000
Total Assets	175 000	181 000	183 000	141 000
Total Equity	−13 000	−34 000	76 000	1 000

Income (NOK)	2022	2021	2020	2019
Revenue	162 000	568 000	686 000	541 000
Expenditure	130 000	664 000	607 000	457 000
Operating Profit	32 000	−97 000	80 000	84 000
Financial Income	0	0	0	0
Financial Costs	12 000	13 000	5 000	18 000
Financial Balance	−12 000	−13 000	−5 000	−18 000
Earnings Before Tax	21 000	−110 000	75 000	66 000
Tax	0	0	0	0
Net Income	21 000	−110 000	75 000	66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	115 000	143 000	9 000	11 000
Total Current Assets	60 000	38 000	174 000	130 000
Total Assets	175 000	181 000	183 000	141 000
Total Retained Equity	−117 000	−138 000	−28 000	−103 000
Total Equity	−13 000	−34 000	76 000	1 000
Total Long-Term Debt	132 000	154 000	0	0
Total Current Debt	56 000	61 000	107 000	140 000
Total Equity and Debt	175 000	181 000	183 000	141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	162 000	568 000	686 000	538 000
Other Income	0	0	0	3 000
Revenue	162 000	568 000	686 000	541 000
Cost of Goods Sold	26 000	37 000	93 000	65 000
Salary Costs	13 000	453 000	342 000	320 000
Depreciation	28 000	26 000	3 000	3 000
Impairment	0	0	0	0
Expenditure	130 000	664 000	607 000	457 000
Operating Profit	32 000	−97 000	80 000	84 000
Financial Income	0	0	0	0
Financial Costs	12 000	13 000	5 000	18 000
Financial Balance	−12 000	−13 000	−5 000	−18 000
Dividends	0	0	0	0
Net Income	21 000	−110 000	75 000	66 000

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	115 000	143 000	9 000	11 000
Total Tangible Assets	115 000	143 000	9 000	11 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	115 000	143 000	9 000	11 000
Stock	11 000	19 000	0	5 000
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	133 000	0
Total Current Assets	60 000	38 000	174 000	130 000
Total Assets	175 000	181 000	183 000	141 000
Total Equity	−13 000	−34 000	76 000	1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	132 000	154 000	0	0
Creditors	11 000	6 000	5 000	22 000
Unpaid Taxes	24 000	0	59 000	38 000
Dividends	0	0	0	0
Other Current Debt	21 000	55 000	43 000	80 000
Total Current Debt	56 000	61 000	107 000	140 000
Total Equity and Debt	175 000	181 000	183 000	141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−161,54 %	323,53 %	98,68 %	6 600 %
Debt-to-Equity Ratio	−10,15	−4,53	0	0
Operating Profit Margin	19,75 %	−17,08 %	11,66 %	15,53 %
Current Ratio	1,07	0,62	1,63	0,93
Quick Ratio	1,33	0,9	1,63	0,96
Equity Ratio	−0,07	−0,19	0,42	0,01
Gross Profit Margin	83,95 %	93,49 %	86,44 %	87,99 %