BRANDS NORDIC AS

3170 SEM

Finances

Share Ownership

Return on Equity

2,04 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 000	9 000	7 000	16 000
Net Income	4 000	3 000	2 000	10 000
Total Assets	198 000	194 000	190 000	190 000
Total Equity	196 000	193 000	189 000	187 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 000	9 000	7 000	16 000
Expenditure	6 000	5 000	5 000	5 000
Operating Profit	3 000	4 000	2 000	12 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	1 000	1 000
Earnings Before Tax	5 000	4 000	3 000	13 000
Tax	1 000	1 000	1 000	2 000
Net Income	4 000	3 000	2 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	198 000	194 000	190 000	190 000
Total Assets	198 000	194 000	190 000	190 000
Total Retained Equity	96 000	93 000	89 000	87 000
Total Equity	196 000	193 000	189 000	187 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 000	1 000	1 000	2 000
Total Equity and Debt	198 000	194 000	190 000	190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 000	9 000	7 000	16 000
Other Income	0	0	0	0
Revenue	8 000	9 000	7 000	16 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 000	5 000	5 000	5 000
Operating Profit	3 000	4 000	2 000	12 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	1 000	1 000
Dividends	0	0	0	0
Net Income	4 000	3 000	2 000	10 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	198 000	191 000	189 000	187 000
Total Current Assets	198 000	194 000	190 000	190 000
Total Assets	198 000	194 000	190 000	190 000
Total Equity	196 000	193 000	189 000	187 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	0	0	0
Total Current Debt	2 000	1 000	1 000	2 000
Total Equity and Debt	198 000	194 000	190 000	190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,04 %	1,55 %	1,06 %	5,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,5 %	44,44 %	28,57 %	75 %
Current Ratio	99	194	190	95
Quick Ratio	99	194	190	95
Equity Ratio	0,99	0,99	0,99	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %