BRUFLAT BENSIN AS

2890 ETNEDAL

Finances

Return on Equity

−58,13 %

Current Ratio

1,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 099 000	3 272 000	3 162 000	3 425 000
Net Income	−186 000	−4 000	110 000	86 000
Total Assets	677 000	881 000	923 000	948 000
Total Equity	320 000	506 000	510 000	400 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 099 000	3 272 000	3 162 000	3 425 000
Expenditure	3 301 000	3 276 000	3 015 000	3 300 000
Operating Profit	−202 000	−2 000	147 000	124 000
Financial Income	0	0	1 000	0
Financial Costs	2 000	2 000	7 000	15 000
Financial Balance	−2 000	−2 000	−6 000	−15 000
Earnings Before Tax	−204 000	−5 000	141 000	110 000
Tax	−19 000	−1 000	31 000	24 000
Net Income	−186 000	−4 000	110 000	86 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	186 000	286 000	348 000	444 000
Total Current Assets	491 000	596 000	575 000	504 000
Total Assets	677 000	881 000	923 000	948 000
Total Retained Equity	220 000	406 000	410 000	300 000
Total Equity	320 000	506 000	510 000	400 000
Total Long-Term Debt	0	19 000	31 000	168 000
Total Current Debt	357 000	356 000	382 000	380 000
Total Equity and Debt	677 000	881 000	923 000	948 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 099 000	3 272 000	3 101 000	3 425 000
Other Income	0	0	61 000	0
Revenue	3 099 000	3 272 000	3 162 000	3 425 000
Cost of Goods Sold	1 382 000	1 452 000	1 408 000	1 649 000
Salary Costs	1 040 000	1 049 000	912 000	955 000
Depreciation	100 000	98 000	96 000	99 000
Impairment	0	0	0	0
Expenditure	3 301 000	3 276 000	3 015 000	3 300 000
Operating Profit	−202 000	−2 000	147 000	124 000
Financial Income	0	0	1 000	0
Financial Costs	2 000	2 000	7 000	15 000
Financial Balance	−2 000	−2 000	−6 000	−15 000
Dividends	0	0	0	0
Net Income	−186 000	−4 000	110 000	86 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 000	4 000	7 000	10 000
Machinery and Plant Facilities	117 000	142 000	167 000	196 000
Fixtures	68 000	140 000	175 000	239 000
Total Tangible Assets	186 000	286 000	348 000	444 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	186 000	286 000	348 000	444 000
Stock	163 000	165 000	149 000	127 000
Total Investments	1 000	0	0	0
Cash, Bank	252 000	372 000	375 000	260 000
Total Current Assets	491 000	596 000	575 000	504 000
Total Assets	677 000	881 000	923 000	948 000
Total Equity	320 000	506 000	510 000	400 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	19 000	31 000	168 000
Creditors	157 000	101 000	180 000	177 000
Unpaid Taxes	80 000	128 000	78 000	84 000
Dividends	0	0	0	0
Other Current Debt	120 000	115 000	86 000	88 000
Total Current Debt	357 000	356 000	382 000	380 000
Total Equity and Debt	677 000	881 000	923 000	948 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−58,13 %	−0,79 %	21,57 %	21,5 %
Debt-to-Equity Ratio	0	0,04	0,06	0,42
Operating Profit Margin	−6,52 %	−0,06 %	4,65 %	3,62 %
Current Ratio	1,38	1,67	1,51	1,33
Quick Ratio	2,53	3,12	2,47	1,99
Equity Ratio	0,47	0,57	0,55	0,42
Gross Profit Margin	55,4 %	55,62 %	55,47 %	51,85 %