BRA SERVICE AS

1655 SELLEBAKK

Finances

Return on Equity

28,51 %

Current Ratio

1,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 014 000	2 534 000	1 674 000	2 979 000
Net Income	650 000	1 726 000	1 142 000	1 955 000
Total Assets	3 211 000	3 775 000	3 727 000	2 913 000
Total Equity	2 280 000	2 329 000	1 404 000	262 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 014 000	2 534 000	1 674 000	2 979 000
Expenditure	186 000	318 000	211 000	474 000
Operating Profit	828 000	2 216 000	1 464 000	2 505 000
Financial Income	5 000	6 000	0	1 000
Financial Costs	0	8 000	0	0
Financial Balance	5 000	−2 000	0	1 000
Earnings Before Tax	833 000	2 213 000	1 464 000	2 506 000
Tax	183 000	488 000	322 000	551 000
Net Income	650 000	1 726 000	1 142 000	1 955 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 881 000	1 881 000	1 881 000	0
Total Current Assets	1 330 000	1 894 000	1 846 000	2 913 000
Total Assets	3 211 000	3 775 000	3 727 000	2 913 000
Total Retained Equity	2 250 000	2 299 000	1 374 000	232 000
Total Equity	2 280 000	2 329 000	1 404 000	262 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	932 000	1 446 000	2 323 000	2 651 000
Total Equity and Debt	3 211 000	3 775 000	3 727 000	2 913 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 014 000	2 534 000	1 674 000	2 979 000
Other Income	0	0	0	0
Revenue	1 014 000	2 534 000	1 674 000	2 979 000
Cost of Goods Sold	86 000	123 000	55 000	193 000
Salary Costs	54 000	111 000	72 000	129 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	186 000	318 000	211 000	474 000
Operating Profit	828 000	2 216 000	1 464 000	2 505 000
Financial Income	5 000	6 000	0	1 000
Financial Costs	0	8 000	0	0
Financial Balance	5 000	−2 000	0	1 000
Dividends	700 000	800 000	0	2 000 000
Net Income	650 000	1 726 000	1 142 000	1 955 000

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	1 881 000	1 881 000	1 881 000	0
Total Fixed Assets	1 881 000	1 881 000	1 881 000	0
Stock	0	283 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 174 000	1 611 000	1 652 000	582 000
Total Current Assets	1 330 000	1 894 000	1 846 000	2 913 000
Total Assets	3 211 000	3 775 000	3 727 000	2 913 000
Total Equity	2 280 000	2 329 000	1 404 000	262 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	45 000
Unpaid Taxes	47 000	152 000	116 000	52 000
Dividends	700 000	800 000	0	2 000 000
Other Current Debt	2 000	6 000	1 885 000	3 000
Total Current Debt	932 000	1 446 000	2 323 000	2 651 000
Total Equity and Debt	3 211 000	3 775 000	3 727 000	2 913 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,51 %	74,11 %	81,34 %	746,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	81,66 %	87,45 %	87,46 %	84,09 %
Current Ratio	1,43	1,31	0,79	1,1
Quick Ratio	1,43	1,63	0,79	1,1
Equity Ratio	0,71	0,62	0,38	0,09
Gross Profit Margin	91,52 %	95,15 %	96,71 %	93,52 %