BRYNJAR AARNSETH AS

7630 ÅSEN

Finances

Share Ownership

Return on Equity

−463,64 %

Current Ratio

0,62

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	536 000	499 000	681 000	437 000
Net Income	51 000	32 000	−46 000	−296 000
Total Assets	367 000	430 000	414 000	470 000
Total Equity	−11 000	−61 000	−94 000	−48 000

Income (NOK)	2022	2021	2020	2019
Revenue	536 000	499 000	681 000	437 000
Expenditure	463 000	450 000	728 000	811 000
Operating Profit	73 000	49 000	−47 000	−373 000
Financial Income	0	0	0	0
Financial Costs	8 000	7 000	8 000	7 000
Financial Balance	−8 000	−7 000	−8 000	−7 000
Earnings Before Tax	65 000	41 000	−55 000	−380 000
Tax	14 000	9 000	−10 000	−84 000
Net Income	51 000	32 000	−46 000	−296 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	135 000	231 000	338 000	380 000
Total Current Assets	232 000	199 000	76 000	90 000
Total Assets	367 000	430 000	414 000	470 000
Total Retained Equity	−27 000	−78 000	−111 000	−65 000
Total Equity	−11 000	−61 000	−94 000	−48 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	377 000	491 000	508 000	518 000
Total Equity and Debt	367 000	430 000	414 000	470 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	536 000	499 000	681 000	434 000
Other Income	0	0	0	4 000
Revenue	536 000	499 000	681 000	437 000
Cost of Goods Sold	7 000	28 000	9 000	10 000
Salary Costs	76 000	67 000	338 000	365 000
Depreciation	81 000	99 000	96 000	95 000
Impairment	0	0	0	0
Expenditure	463 000	450 000	728 000	811 000
Operating Profit	73 000	49 000	−47 000	−373 000
Financial Income	0	0	0	0
Financial Costs	8 000	7 000	8 000	7 000
Financial Balance	−8 000	−7 000	−8 000	−7 000
Dividends	0	0	0	0
Net Income	51 000	32 000	−46 000	−296 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	44 000	58 000	67 000	58 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	66 000	138 000	228 000	322 000
Fixtures	26 000	35 000	44 000	0
Total Tangible Assets	92 000	173 000	271 000	322 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	135 000	231 000	338 000	380 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	81 000	117 000	63 000	38 000
Total Current Assets	232 000	199 000	76 000	90 000
Total Assets	367 000	430 000	414 000	470 000
Total Equity	−11 000	−61 000	−94 000	−48 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	26 000	24 000	42 000	−7 000
Unpaid Taxes	25 000	42 000	17 000	56 000
Dividends	0	0	0	0
Other Current Debt	327 000	425 000	448 000	357 000
Total Current Debt	377 000	491 000	508 000	518 000
Total Equity and Debt	367 000	430 000	414 000	470 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−463,64 %	−52,46 %	48,94 %	616,67 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	13,62 %	9,82 %	−6,9 %	−85,35 %
Current Ratio	0,62	0,41	0,15	0,17
Quick Ratio	0,62	0,41	0,15	0,17
Equity Ratio	−0,03	−0,14	−0,23	−0,1
Gross Profit Margin	98,69 %	94,39 %	98,68 %	97,71 %