BRANCA AS

1554 SON

Finances

Return on Equity

−2,98 %

Current Ratio

200,11

Debt-to-Equity Ratio

0,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	3 043 000	0	0
Net Income	−30 000	1 957 000	−2 888 000	260 000
Total Assets	1 926 000	1 908 000	425 000	3 303 000
Total Equity	1 007 000	1 037 000	−920 000	1 968 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	3 043 000	0	0
Expenditure	137 000	1 345 000	10 000	8 000
Operating Profit	−17 000	1 698 000	−10 000	−8 000
Financial Income	22 000	1 121 000	0	269 000
Financial Costs	36 000	646 000	2 878 000	1 000
Financial Balance	−14 000	475 000	−2 878 000	268 000
Earnings Before Tax	−30 000	2 173 000	−2 888 000	260 000
Tax	0	216 000	0	0
Net Income	−30 000	1 957 000	−2 888 000	260 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	125 000	125 000	424 000	3 302 000
Total Current Assets	1 801 000	1 783 000	1 000	1 000
Total Assets	1 926 000	1 908 000	425 000	3 303 000
Total Retained Equity	907 000	937 000	−1 020 000	1 868 000
Total Equity	1 007 000	1 037 000	−920 000	1 968 000
Total Long-Term Debt	910 000	639 000	1 209 000	1 207 000
Total Current Debt	9 000	232 000	135 000	127 000
Total Equity and Debt	1 926 000	1 908 000	425 000	3 303 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	120 000	3 043 000	0	0
Other Income	0	0	0	0
Revenue	120 000	3 043 000	0	0
Cost of Goods Sold	0	1 302 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	137 000	1 345 000	10 000	8 000
Operating Profit	−17 000	1 698 000	−10 000	−8 000
Financial Income	22 000	1 121 000	0	269 000
Financial Costs	36 000	646 000	2 878 000	1 000
Financial Balance	−14 000	475 000	−2 878 000	268 000
Dividends	0	0	0	0
Net Income	−30 000	1 957 000	−2 888 000	260 000

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	125 000	125 000	424 000	3 302 000
Total Fixed Assets	125 000	125 000	424 000	3 302 000
Stock	0	0	0	0
Total Investments	1 700 000	1 700 000	0	0
Cash, Bank	11 000	16 000	1 000	1 000
Total Current Assets	1 801 000	1 783 000	1 000	1 000
Total Assets	1 926 000	1 908 000	425 000	3 303 000
Total Equity	1 007 000	1 037 000	−920 000	1 968 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	910 000	639 000	1 209 000	1 207 000
Creditors	4 000	11 000	8 000	0
Unpaid Taxes	4 000	5 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	127 000	127 000
Total Current Debt	9 000	232 000	135 000	127 000
Total Equity and Debt	1 926 000	1 908 000	425 000	3 303 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,98 %	188,72 %	313,91 %	13,21 %
Debt-to-Equity Ratio	0,9	0,62	−1,31	0,61
Operating Profit Margin	−14,17 %	55,8 %	-	-
Current Ratio	200,11	7,69	0,01	0,01
Quick Ratio	200,11	7,69	0,01	0,01
Equity Ratio	0,52	0,54	−2,16	0,6
Gross Profit Margin	100 %	57,21 %	-	-