BRAVONET AS

1350 LOMMEDALEN

Finances

Return on Equity

4 276 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 266 000	10 294 000	7 697 000	7 524 000
Net Income	4 276 000	4 008 000	2 981 000	2 733 000
Total Assets	7 839 000	6 491 000	4 934 000	4 517 000
Total Equity	100 000	100 000	100 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 266 000	10 294 000	7 697 000	7 524 000
Expenditure	8 804 000	5 162 000	3 884 000	4 000 000
Operating Profit	5 462 000	5 132 000	3 812 000	3 524 000
Financial Income	23 000	6 000	12 000	18 000
Financial Costs	2 000	1 000	2 000	30 000
Financial Balance	21 000	5 000	10 000	−12 000
Earnings Before Tax	5 482 000	5 137 000	3 822 000	3 512 000
Tax	1 206 000	1 129 000	841 000	779 000
Net Income	4 276 000	4 008 000	2 981 000	2 733 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	7 839 000	6 491 000	4 934 000	4 517 000
Total Assets	7 839 000	6 491 000	4 934 000	4 517 000
Total Retained Equity	0	0	0	0
Total Equity	100 000	100 000	100 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 739 000	6 391 000	4 834 000	4 417 000
Total Equity and Debt	7 839 000	6 491 000	4 934 000	4 517 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 266 000	10 294 000	7 697 000	7 524 000
Other Income	0	0	0	0
Revenue	14 266 000	10 294 000	7 697 000	7 524 000
Cost of Goods Sold	0	0	0	0
Salary Costs	8 302 000	4 659 000	3 663 000	3 643 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	8 804 000	5 162 000	3 884 000	4 000 000
Operating Profit	5 462 000	5 132 000	3 812 000	3 524 000
Financial Income	23 000	6 000	12 000	18 000
Financial Costs	2 000	1 000	2 000	30 000
Financial Balance	21 000	5 000	10 000	−12 000
Dividends	4 276 000	4 008 000	2 981 000	2 733 000
Net Income	4 276 000	4 008 000	2 981 000	2 733 000

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	4 205 000	4 055 000	2 245 000	2 938 000
Total Current Assets	7 839 000	6 491 000	4 934 000	4 517 000
Total Assets	7 839 000	6 491 000	4 934 000	4 517 000
Total Equity	100 000	100 000	100 000	100 000
Short-Term Group Debt	11 000	24 000	32 000	32 000
Total Long-Term Debt	0	0	0	0
Creditors	46 000	2 000	29 000	0
Unpaid Taxes	1 452 000	813 000	624 000	556 000
Dividends	4 276 000	4 008 000	2 981 000	2 733 000
Other Current Debt	748 000	415 000	326 000	316 000
Total Current Debt	7 739 000	6 391 000	4 834 000	4 417 000
Total Equity and Debt	7 839 000	6 491 000	4 934 000	4 517 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4 276 %	4 008 %	2 981 %	2 733 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	38,29 %	49,85 %	49,53 %	46,84 %
Current Ratio	1,01	1,02	1,02	1,02
Quick Ratio	1,01	1,02	1,02	1,02
Equity Ratio	0,01	0,02	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %