GUDRUN BRÆKKAN SIVILARKITEKT MNAL - AS

1363 HØVIK

Finances

Share Ownership

Return on Equity

13,46 %

Current Ratio

6,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	518 000	1 298 000	1 844 000	1 772 000
Net Income	199 000	19 000	246 000	201 000
Total Assets	1 700 000	1 492 000	1 524 000	1 259 000
Total Equity	1 478 000	1 279 000	1 260 000	1 014 000

Income (NOK)	2022	2021	2020	2019
Revenue	518 000	1 298 000	1 844 000	1 772 000
Expenditure	269 000	1 277 000	1 532 000	1 516 000
Operating Profit	250 000	21 000	312 000	256 000
Financial Income	6 000	3 000	5 000	1 000
Financial Costs	1 000	0	0	0
Financial Balance	5 000	3 000	5 000	1 000
Earnings Before Tax	255 000	24 000	316 000	256 000
Tax	56 000	5 000	70 000	55 000
Net Income	199 000	19 000	246 000	201 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	300 000	300 000	0	0
Total Current Assets	1 400 000	1 192 000	1 524 000	1 259 000
Total Assets	1 700 000	1 492 000	1 524 000	1 259 000
Total Retained Equity	1 448 000	1 249 000	1 230 000	984 000
Total Equity	1 478 000	1 279 000	1 260 000	1 014 000
Total Long-Term Debt	0	3 000	0	0
Total Current Debt	222 000	211 000	264 000	245 000
Total Equity and Debt	1 700 000	1 492 000	1 524 000	1 259 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	494 000	1 291 000	1 818 000	1 772 000
Other Income	24 000	7 000	27 000	0
Revenue	518 000	1 298 000	1 844 000	1 772 000
Cost of Goods Sold	29 000	467 000	499 000	439 000
Salary Costs	61 000	589 000	621 000	741 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	269 000	1 277 000	1 532 000	1 516 000
Operating Profit	250 000	21 000	312 000	256 000
Financial Income	6 000	3 000	5 000	1 000
Financial Costs	1 000	0	0	0
Financial Balance	5 000	3 000	5 000	1 000
Dividends	0	0	0	0
Net Income	199 000	19 000	246 000	201 000

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	300 000	300 000	0	0
Total Fixed Assets	300 000	300 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 345 000	1 126 000	1 508 000	1 224 000
Total Current Assets	1 400 000	1 192 000	1 524 000	1 259 000
Total Assets	1 700 000	1 492 000	1 524 000	1 259 000
Total Equity	1 478 000	1 279 000	1 260 000	1 014 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	0	0
Creditors	59 000	52 000	55 000	14 000
Unpaid Taxes	47 000	99 000	87 000	70 000
Dividends	0	0	0	0
Other Current Debt	56 000	58 000	52 000	107 000
Total Current Debt	222 000	211 000	264 000	245 000
Total Equity and Debt	1 700 000	1 492 000	1 524 000	1 259 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,46 %	1,49 %	19,52 %	19,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	48,26 %	1,62 %	16,92 %	14,45 %
Current Ratio	6,31	5,65	5,77	5,14
Quick Ratio	6,31	5,65	5,77	5,14
Equity Ratio	0,87	0,86	0,83	0,81
Gross Profit Margin	94,4 %	64,02 %	72,94 %	75,23 %