BRANDRUD HOLDING AS

0183 OSLO

Finances

Share Ownership

Return on Equity

49,28 %

Current Ratio

0,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 496 000	593 000	168 000	15 000
Net Income	171 000	176 000	73 000	−14 000
Total Assets	694 000	587 000	182 000	15 000
Total Equity	347 000	175 000	−1 000	−73 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 496 000	593 000	168 000	15 000
Expenditure	1 246 000	382 000	95 000	29 000
Operating Profit	250 000	210 000	73 000	−14 000
Financial Income	0	0	0	0
Financial Costs	30 000	0	0	0
Financial Balance	−30 000	0	0	0
Earnings Before Tax	220 000	210 000	73 000	−14 000
Tax	48 000	35 000	0	0
Net Income	171 000	176 000	73 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	355 000	395 000	0	0
Total Current Assets	339 000	192 000	182 000	15 000
Total Assets	694 000	587 000	182 000	15 000
Total Retained Equity	213 000	41 000	−135 000	−207 000
Total Equity	347 000	175 000	−1 000	−73 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	347 000	412 000	183 000	88 000
Total Equity and Debt	694 000	587 000	182 000	15 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 496 000	593 000	168 000	15 000
Other Income	0	0	0	0
Revenue	1 496 000	593 000	168 000	15 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	41 000	11 000	0	0
Impairment	0	0	0	0
Expenditure	1 246 000	382 000	95 000	29 000
Operating Profit	250 000	210 000	73 000	−14 000
Financial Income	0	0	0	0
Financial Costs	30 000	0	0	0
Financial Balance	−30 000	0	0	0
Dividends	0	0	0	0
Net Income	171 000	176 000	73 000	−14 000

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	355 000	395 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	355 000	395 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	355 000	395 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	4 000	0	0
Total Current Assets	339 000	192 000	182 000	15 000
Total Assets	694 000	587 000	182 000	15 000
Total Equity	347 000	175 000	−1 000	−73 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	9 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	286 000	369 000	183 000	88 000
Total Current Debt	347 000	412 000	183 000	88 000
Total Equity and Debt	694 000	587 000	182 000	15 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,28 %	100,57 %	−7 300 %	19,18 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	16,71 %	35,41 %	43,45 %	−93,33 %
Current Ratio	0,98	0,47	0,99	0,17
Quick Ratio	0,98	0,47	0,99	0,17
Equity Ratio	0,5	0,3	−0,01	−4,87
Gross Profit Margin	100 %	100 %	100 %	100 %