BRANNINGENIØREN AS

3714 SKIEN

Finances

Return on Equity

38,37 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 020 000	3 172 000	2 810 000	2 857 000
Net Income	127 000	276 000	162 000	156 000
Total Assets	1 093 000	1 224 000	1 082 000	937 000
Total Equity	331 000	304 000	299 000	257 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 020 000	3 172 000	2 810 000	2 857 000
Expenditure	2 858 000	2 818 000	2 603 000	2 668 000
Operating Profit	162 000	353 000	207 000	188 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	−8 000
Financial Balance	0	0	1 000	8 000
Earnings Before Tax	162 000	354 000	208 000	196 000
Tax	35 000	78 000	46 000	40 000
Net Income	127 000	276 000	162 000	156 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	11 000	18 000	26 000
Total Current Assets	1 082 000	1 213 000	1 064 000	912 000
Total Assets	1 093 000	1 224 000	1 082 000	937 000
Total Retained Equity	229 000	202 000	197 000	155 000
Total Equity	331 000	304 000	299 000	257 000
Total Long-Term Debt	0	0	6 000	4 000
Total Current Debt	762 000	919 000	777 000	677 000
Total Equity and Debt	1 093 000	1 224 000	1 082 000	937 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 020 000	3 172 000	2 810 000	2 857 000
Other Income	0	0	0	0
Revenue	3 020 000	3 172 000	2 810 000	2 857 000
Cost of Goods Sold	14 000	13 000	9 000	43 000
Salary Costs	2 508 000	2 431 000	2 293 000	2 254 000
Depreciation	0	7 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	2 858 000	2 818 000	2 603 000	2 668 000
Operating Profit	162 000	353 000	207 000	188 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	−8 000
Financial Balance	0	0	1 000	8 000
Dividends	100 000	270 000	120 000	100 000
Net Income	127 000	276 000	162 000	156 000

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	7 000	15 000
Total Tangible Assets	0	0	7 000	15 000
Total Fiancial Fixed Assets	11 000	11 000	11 000	11 000
Total Fixed Assets	11 000	11 000	18 000	26 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	429 000	613 000	250 000	421 000
Total Current Assets	1 082 000	1 213 000	1 064 000	912 000
Total Assets	1 093 000	1 224 000	1 082 000	937 000
Total Equity	331 000	304 000	299 000	257 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	6 000	4 000
Creditors	18 000	17 000	10 000	11 000
Unpaid Taxes	288 000	280 000	301 000	271 000
Dividends	100 000	270 000	120 000	100 000
Other Current Debt	321 000	268 000	303 000	252 000
Total Current Debt	762 000	919 000	777 000	677 000
Total Equity and Debt	1 093 000	1 224 000	1 082 000	937 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,37 %	90,79 %	54,18 %	60,7 %
Debt-to-Equity Ratio	0	0	0,02	0,02
Operating Profit Margin	5,36 %	11,13 %	7,37 %	6,58 %
Current Ratio	1,42	1,32	1,37	1,35
Quick Ratio	1,42	1,32	1,37	1,35
Equity Ratio	0,3	0,25	0,28	0,27
Gross Profit Margin	99,54 %	99,59 %	99,68 %	98,49 %