BRAKETTCOMPAGNIET AS

2019 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

11,41 %

Current Ratio

2,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	848 000	668 000	853 000	676 000
Net Income	67 000	11 000	188 000	136 000
Total Assets	1 049 000	936 000	1 120 000	985 000
Total Equity	587 000	720 000	1 008 000	821 000

Income (NOK)	2022	2021	2020	2019
Revenue	848 000	668 000	853 000	676 000
Expenditure	755 000	649 000	609 000	499 000
Operating Profit	93 000	18 000	244 000	177 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	1 000	3 000
Financial Balance	1 000	0	−1 000	−3 000
Earnings Before Tax	94 000	18 000	243 000	174 000
Tax	27 000	7 000	55 000	38 000
Net Income	67 000	11 000	188 000	136 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	49 000	91 000	138 000
Total Current Assets	1 042 000	887 000	1 029 000	847 000
Total Assets	1 049 000	936 000	1 120 000	985 000
Total Retained Equity	487 000	620 000	908 000	721 000
Total Equity	587 000	720 000	1 008 000	821 000
Total Long-Term Debt	0	0	1 000	10 000
Total Current Debt	463 000	216 000	111 000	155 000
Total Equity and Debt	1 049 000	936 000	1 120 000	985 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	848 000	668 000	853 000	676 000
Other Income	0	0	0	0
Revenue	848 000	668 000	853 000	676 000
Cost of Goods Sold	555 000	466 000	352 000	267 000
Salary Costs	0	0	0	0
Depreciation	41 000	43 000	47 000	49 000
Impairment	0	0	0	0
Expenditure	755 000	649 000	609 000	499 000
Operating Profit	93 000	18 000	244 000	177 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	1 000	3 000
Financial Balance	1 000	0	−1 000	−3 000
Dividends	200 000	300 000	0	100 000
Net Income	67 000	11 000	188 000	136 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 000	49 000	91 000	134 000
Total Tangible Assets	8 000	49 000	91 000	134 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 000	49 000	91 000	138 000
Stock	238 000	539 000	905 000	790 000
Total Investments	0	0	0	0
Cash, Bank	744 000	200 000	123 000	3 000
Total Current Assets	1 042 000	887 000	1 029 000	847 000
Total Assets	1 049 000	936 000	1 120 000	985 000
Total Equity	587 000	720 000	1 008 000	821 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	10 000
Creditors	236 000	2 000	6 000	2 000
Unpaid Taxes	0	7 000	16 000	5 000
Dividends	200 000	300 000	0	100 000
Other Current Debt	0	0	30 000	6 000
Total Current Debt	463 000	216 000	111 000	155 000
Total Equity and Debt	1 049 000	936 000	1 120 000	985 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,41 %	1,53 %	18,65 %	16,57 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	10,97 %	2,69 %	28,6 %	26,18 %
Current Ratio	2,25	4,11	9,27	5,46
Quick Ratio	4,63	−2,75	−1,3	−1,33
Equity Ratio	0,56	0,77	0,9	0,83
Gross Profit Margin	34,55 %	30,24 %	58,73 %	60,5 %