BRAND AGENCY AS

1476 RASTA

Finances

Return on Equity

−5,65 %

Current Ratio

0,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	298 000	2 034 000	324 000	490 000
Net Income	−224 000	1 197 000	−34 000	1 000
Total Assets	4 395 000	4 732 000	3 191 000	3 263 000
Total Equity	3 967 000	4 341 000	3 144 000	3 177 000

Income (NOK)	2022	2021	2020	2019
Revenue	298 000	2 034 000	324 000	490 000
Expenditure	522 000	509 000	378 000	463 000
Operating Profit	−224 000	1 525 000	−54 000	26 000
Financial Income	0	0	20 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	20 000	0
Earnings Before Tax	−224 000	1 525 000	−34 000	26 000
Tax	0	328 000	0	26 000
Net Income	−224 000	1 197 000	−34 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 236 000	4 236 000	3 181 000	3 181 000
Total Current Assets	159 000	497 000	10 000	82 000
Total Assets	4 395 000	4 732 000	3 191 000	3 263 000
Total Retained Equity	3 716 000	4 090 000	2 893 000	2 927 000
Total Equity	3 967 000	4 341 000	3 144 000	3 177 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	428 000	392 000	47 000	85 000
Total Equity and Debt	4 395 000	4 732 000	3 191 000	3 263 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	268 000	424 000	145 000	320 000
Other Income	30 000	1 610 000	179 000	170 000
Revenue	298 000	2 034 000	324 000	490 000
Cost of Goods Sold	0	0	1 000	0
Salary Costs	350 000	114 000	78 000	52 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	522 000	509 000	378 000	463 000
Operating Profit	−224 000	1 525 000	−54 000	26 000
Financial Income	0	0	20 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	20 000	0
Dividends	150 000	0	0	0
Net Income	−224 000	1 197 000	−34 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 236 000	4 236 000	3 181 000	3 181 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 236 000	4 236 000	3 181 000	3 181 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 236 000	4 236 000	3 181 000	3 181 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	364 000	10 000	82 000
Total Current Assets	159 000	497 000	10 000	82 000
Total Assets	4 395 000	4 732 000	3 191 000	3 263 000
Total Equity	3 967 000	4 341 000	3 144 000	3 177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	24 000	9 000	9 000	34 000
Unpaid Taxes	212 000	17 000	0	0
Dividends	150 000	0	0	0
Other Current Debt	42 000	29 000	38 000	26 000
Total Current Debt	428 000	392 000	47 000	85 000
Total Equity and Debt	4 395 000	4 732 000	3 191 000	3 263 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,65 %	27,57 %	−1,08 %	0,03 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−75,17 %	74,98 %	−16,67 %	5,31 %
Current Ratio	0,37	1,27	0,21	0,96
Quick Ratio	0,37	1,27	0,21	0,96
Equity Ratio	0,9	0,92	0,99	0,97
Gross Profit Margin	100 %	100 %	99,69 %	100 %