BRANNRÅDGIVERNE AS

7037 TRONDHEIM

Finances

Return on Equity

1 593 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 045 000	6 880 000	5 961 000	7 003 000
Net Income	1 593 000	2 020 000	1 228 000	1 307 000
Total Assets	3 106 000	3 649 000	2 487 000	2 818 000
Total Equity	100 000	107 000	87 000	60 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 045 000	6 880 000	5 961 000	7 003 000
Expenditure	5 015 000	4 294 000	4 395 000	5 341 000
Operating Profit	2 031 000	2 586 000	1 566 000	1 662 000
Financial Income	12 000	5 000	10 000	15 000
Financial Costs	1 000	0	1 000	2 000
Financial Balance	11 000	5 000	9 000	13 000
Earnings Before Tax	2 043 000	2 591 000	1 575 000	1 675 000
Tax	450 000	571 000	347 000	368 000
Net Income	1 593 000	2 020 000	1 228 000	1 307 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	15 000	0	0
Total Current Assets	3 090 000	3 633 000	2 487 000	2 818 000
Total Assets	3 106 000	3 649 000	2 487 000	2 818 000
Total Retained Equity	70 000	77 000	57 000	30 000
Total Equity	100 000	107 000	87 000	60 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 005 000	3 541 000	2 400 000	2 758 000
Total Equity and Debt	3 106 000	3 649 000	2 487 000	2 818 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 045 000	6 880 000	5 961 000	7 003 000
Other Income	0	0	0	0
Revenue	7 045 000	6 880 000	5 961 000	7 003 000
Cost of Goods Sold	35 000	50 000	47 000	80 000
Salary Costs	4 431 000	3 667 000	3 721 000	4 676 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 015 000	4 294 000	4 395 000	5 341 000
Operating Profit	2 031 000	2 586 000	1 566 000	1 662 000
Financial Income	12 000	5 000	10 000	15 000
Financial Costs	1 000	0	1 000	2 000
Financial Balance	11 000	5 000	9 000	13 000
Dividends	1 600 000	0	1 200 000	1 300 000
Net Income	1 593 000	2 020 000	1 228 000	1 307 000

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	15 000	15 000	0	0
Total Fixed Assets	15 000	15 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 366 000	2 483 000	1 890 000	1 740 000
Total Current Assets	3 090 000	3 633 000	2 487 000	2 818 000
Total Assets	3 106 000	3 649 000	2 487 000	2 818 000
Total Equity	100 000	107 000	87 000	60 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	14 000	23 000	15 000
Unpaid Taxes	472 000	576 000	446 000	631 000
Dividends	1 600 000	0	1 200 000	1 300 000
Other Current Debt	472 000	380 000	384 000	444 000
Total Current Debt	3 005 000	3 541 000	2 400 000	2 758 000
Total Equity and Debt	3 106 000	3 649 000	2 487 000	2 818 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 593 %	1 887,85 %	1 411,49 %	2 178,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,83 %	37,59 %	26,27 %	23,73 %
Current Ratio	1,03	1,03	1,04	1,02
Quick Ratio	1,03	1,03	1,04	1,02
Equity Ratio	0,03	0,03	0,03	0,02
Gross Profit Margin	99,5 %	99,27 %	99,21 %	98,86 %