BRANDSTRUP HOLDING AS

1512 MOSS

Finances

Return on Equity

42,97 %

Current Ratio

0,09

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	252 000	294 000	394 000	333 000
Net Income	1 950 000	2 932 000	136 000	1 048 000
Total Assets	6 295 000	6 208 000	4 862 000	5 680 000
Total Equity	4 538 000	5 387 000	3 155 000	4 620 000

Income (NOK)	2022	2021	2020	2019
Revenue	252 000	294 000	394 000	333 000
Expenditure	197 000	173 000	220 000	316 000
Operating Profit	55 000	121 000	174 000	16 000
Financial Income	1 920 000	2 900 000	0	1 200 000
Financial Costs	0	32 000	0	159 000
Financial Balance	1 920 000	2 868 000	0	1 041 000
Earnings Before Tax	1 975 000	2 989 000	174 000	1 057 000
Tax	25 000	57 000	38 000	9 000
Net Income	1 950 000	2 932 000	136 000	1 048 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 148 000	6 076 000	4 744 000	5 629 000
Total Current Assets	148 000	132 000	117 000	51 000
Total Assets	6 295 000	6 208 000	4 862 000	5 680 000
Total Retained Equity	4 238 000	5 087 000	2 855 000	4 320 000
Total Equity	4 538 000	5 387 000	3 155 000	4 620 000
Total Long-Term Debt	28 000	29 000	9 000	16 000
Total Current Debt	1 730 000	791 000	1 697 000	1 044 000
Total Equity and Debt	6 295 000	6 208 000	4 862 000	5 680 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	42 000	81 000	81 000
Other Income	252 000	252 000	313 000	252 000
Revenue	252 000	294 000	394 000	333 000
Cost of Goods Sold	0	0	0	81 000
Salary Costs	0	0	0	0
Depreciation	0	0	84 000	91 000
Impairment	0	0	0	0
Expenditure	197 000	173 000	220 000	316 000
Operating Profit	55 000	121 000	174 000	16 000
Financial Income	1 920 000	2 900 000	0	1 200 000
Financial Costs	0	32 000	0	159 000
Financial Balance	1 920 000	2 868 000	0	1 041 000
Dividends	1 600 000	700 000	1 600 000	500 000
Net Income	1 950 000	2 932 000	136 000	1 048 000

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	50 000	0	0	312 000
Total Tangible Assets	50 000	0	0	312 000
Total Fiancial Fixed Assets	6 098 000	6 076 000	4 744 000	5 316 000
Total Fixed Assets	6 148 000	6 076 000	4 744 000	5 629 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	51 000	22 000	117 000	32 000
Total Current Assets	148 000	132 000	117 000	51 000
Total Assets	6 295 000	6 208 000	4 862 000	5 680 000
Total Equity	4 538 000	5 387 000	3 155 000	4 620 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 000	29 000	9 000	16 000
Creditors	28 000	10 000	0	7 000
Unpaid Taxes	0	0	7 000	0
Dividends	1 600 000	700 000	1 600 000	500 000
Other Current Debt	76 000	45 000	45 000	520 000
Total Current Debt	1 730 000	791 000	1 697 000	1 044 000
Total Equity and Debt	6 295 000	6 208 000	4 862 000	5 680 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,97 %	54,43 %	4,31 %	22,68 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	21,83 %	41,16 %	44,16 %	4,8 %
Current Ratio	0,09	0,17	0,07	0,05
Quick Ratio	0,09	0,17	0,07	0,05
Equity Ratio	0,72	0,87	0,65	0,81
Gross Profit Margin	100 %	100 %	100 %	75,68 %