BRANDSTASJONEN AS

0355 OSLO

Finances

Return on Equity

86,1 %

Current Ratio

1,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 199 000	1 070 000	1 537 000	1 474 000
Net Income	161 000	−122 000	89 000	37 000
Total Assets	390 000	192 000	383 000	282 000
Total Equity	187 000	26 000	147 000	58 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 199 000	1 070 000	1 537 000	1 474 000
Expenditure	1 037 000	1 193 000	1 447 000	1 434 000
Operating Profit	162 000	−123 000	90 000	39 000
Financial Income	0	2 000	2 000	0
Financial Costs	1 000	1 000	3 000	2 000
Financial Balance	−1 000	1 000	−1 000	−2 000
Earnings Before Tax	161 000	−122 000	89 000	37 000
Tax	0	0	0	0
Net Income	161 000	−122 000	89 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	23 000	29 000	20 000
Total Current Assets	377 000	169 000	354 000	262 000
Total Assets	390 000	192 000	383 000	282 000
Total Retained Equity	82 000	−79 000	42 000	−47 000
Total Equity	187 000	26 000	147 000	58 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	203 000	166 000	235 000	224 000
Total Equity and Debt	390 000	192 000	383 000	282 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 199 000	1 070 000	1 537 000	1 474 000
Other Income	0	0	0	0
Revenue	1 199 000	1 070 000	1 537 000	1 474 000
Cost of Goods Sold	244 000	204 000	251 000	318 000
Salary Costs	611 000	773 000	929 000	832 000
Depreciation	10 000	13 000	10 000	12 000
Impairment	0	0	0	0
Expenditure	1 037 000	1 193 000	1 447 000	1 434 000
Operating Profit	162 000	−123 000	90 000	39 000
Financial Income	0	2 000	2 000	0
Financial Costs	1 000	1 000	3 000	2 000
Financial Balance	−1 000	1 000	−1 000	−2 000
Dividends	0	0	0	0
Net Income	161 000	−122 000	89 000	37 000

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	5 000	15 000	28 000	18 000
Total Tangible Assets	5 000	15 000	28 000	18 000
Total Fiancial Fixed Assets	8 000	8 000	2 000	2 000
Total Fixed Assets	13 000	23 000	29 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	237 000	48 000	116 000	98 000
Total Current Assets	377 000	169 000	354 000	262 000
Total Assets	390 000	192 000	383 000	282 000
Total Equity	187 000	26 000	147 000	58 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	29 000	62 000	23 000
Unpaid Taxes	89 000	76 000	113 000	126 000
Dividends	0	0	0	0
Other Current Debt	100 000	61 000	61 000	75 000
Total Current Debt	203 000	166 000	235 000	224 000
Total Equity and Debt	390 000	192 000	383 000	282 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,1 %	−469,23 %	60,54 %	63,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,51 %	−11,5 %	5,86 %	2,65 %
Current Ratio	1,86	1,02	1,51	1,17
Quick Ratio	1,86	1,02	1,51	1,17
Equity Ratio	0,48	0,14	0,38	0,21
Gross Profit Margin	79,65 %	80,93 %	83,67 %	78,43 %