BRANDLINK360 AS

5210 OS

Finances

Share Ownership

Return on Equity

38,27 %

Current Ratio

3,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	690 000	685 000	684 000	741 000
Net Income	367 000	410 000	207 000	29 000
Total Assets	1 337 000	1 223 000	978 000	795 000
Total Equity	959 000	842 000	632 000	625 000

Income (NOK)	2022	2021	2020	2019
Revenue	690 000	685 000	684 000	741 000
Expenditure	226 000	223 000	423 000	707 000
Operating Profit	463 000	461 000	260 000	34 000
Financial Income	7 000	0	5 000	4 000
Financial Costs	0	0	0	0
Financial Balance	7 000	0	5 000	4 000
Earnings Before Tax	470 000	462 000	265 000	37 000
Tax	104 000	51 000	58 000	8 000
Net Income	367 000	410 000	207 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 337 000	1 223 000	978 000	795 000
Total Assets	1 337 000	1 223 000	978 000	795 000
Total Retained Equity	859 000	742 000	532 000	525 000
Total Equity	959 000	842 000	632 000	625 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	378 000	381 000	346 000	170 000
Total Equity and Debt	1 337 000	1 223 000	978 000	795 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	690 000	685 000	684 000	741 000
Other Income	0	0	0	0
Revenue	690 000	685 000	684 000	741 000
Cost of Goods Sold	1 000	3 000	3 000	2 000
Salary Costs	144 000	147 000	354 000	640 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	226 000	223 000	423 000	707 000
Operating Profit	463 000	461 000	260 000	34 000
Financial Income	7 000	0	5 000	4 000
Financial Costs	0	0	0	0
Financial Balance	7 000	0	5 000	4 000
Dividends	200 000	200 000	200 000	0
Net Income	367 000	410 000	207 000	29 000

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	1 202 000	1 076 000	867 000	628 000
Total Current Assets	1 337 000	1 223 000	978 000	795 000
Total Assets	1 337 000	1 223 000	978 000	795 000
Total Equity	959 000	842 000	632 000	625 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	49 000	58 000	45 000	89 000
Dividends	200 000	200 000	200 000	0
Other Current Debt	25 000	21 000	43 000	73 000
Total Current Debt	378 000	381 000	346 000	170 000
Total Equity and Debt	1 337 000	1 223 000	978 000	795 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,27 %	48,69 %	32,75 %	4,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	67,1 %	67,3 %	38,01 %	4,59 %
Current Ratio	3,54	3,21	2,83	4,68
Quick Ratio	3,54	3,21	2,83	4,68
Equity Ratio	0,72	0,69	0,65	0,79
Gross Profit Margin	99,86 %	99,56 %	99,56 %	99,73 %