BURSON COHN & WOLFE AS

0251 OSLO

Finances

Share Ownership

Return on Equity

7,07 %

Current Ratio

6,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 545 000	22 546 000	19 086 000	34 548 000
Net Income	2 118 000	833 000	−5 366 000	−6 331 000
Total Assets	35 363 000	35 899 000	41 517 000	40 590 000
Total Equity	29 968 000	29 005 000	28 972 000	28 636 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 545 000	22 546 000	19 086 000	34 548 000
Expenditure	18 403 000	21 645 000	25 969 000	42 977 000
Operating Profit	2 142 000	901 000	−6 883 000	−8 429 000
Financial Income	683 000	185 000	184 000	392 000
Financial Costs	70 000	0	152 000	19 000
Financial Balance	613 000	185 000	32 000	373 000
Earnings Before Tax	2 755 000	1 086 000	−6 851 000	−8 056 000
Tax	637 000	253 000	−1 485 000	−1 725 000
Net Income	2 118 000	833 000	−5 366 000	−6 331 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	430 000	726 000	788 000	681 000
Total Current Assets	34 933 000	35 172 000	40 728 000	39 909 000
Total Assets	35 363 000	35 899 000	41 517 000	40 590 000
Total Retained Equity	3 380 000	2 417 000	2 384 000	8 032 000
Total Equity	29 968 000	29 005 000	28 972 000	28 636 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 395 000	6 894 000	12 544 000	11 954 000
Total Equity and Debt	35 363 000	35 899 000	41 517 000	40 590 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 545 000	18 930 000	19 086 000	34 548 000
Other Income	0	3 616 000	0	0
Revenue	20 545 000	22 546 000	19 086 000	34 548 000
Cost of Goods Sold	3 321 000	6 386 000	3 518 000	6 138 000
Salary Costs	9 588 000	10 945 000	14 588 000	28 005 000
Depreciation	181 000	161 000	206 000	251 000
Impairment	0	0	0	0
Expenditure	18 403 000	21 645 000	25 969 000	42 977 000
Operating Profit	2 142 000	901 000	−6 883 000	−8 429 000
Financial Income	683 000	185 000	184 000	392 000
Financial Costs	70 000	0	152 000	19 000
Financial Balance	613 000	185 000	32 000	373 000
Dividends	0	0	0	0
Net Income	2 118 000	833 000	−5 366 000	−6 331 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	89 000	399 000	426 000	228 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	342 000	328 000	362 000	453 000
Total Tangible Assets	342 000	328 000	362 000	453 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	430 000	726 000	788 000	681 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	364 000	457 000	530 000	901 000
Total Current Assets	34 933 000	35 172 000	40 728 000	39 909 000
Total Assets	35 363 000	35 899 000	41 517 000	40 590 000
Total Equity	29 968 000	29 005 000	28 972 000	28 636 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	398 000	2 283 000	605 000	1 044 000
Unpaid Taxes	1 026 000	1 114 000	1 334 000	2 571 000
Dividends	0	0	0	0
Other Current Debt	3 969 000	3 496 000	10 205 000	8 338 000
Total Current Debt	5 395 000	6 894 000	12 544 000	11 954 000
Total Equity and Debt	35 363 000	35 899 000	41 517 000	40 590 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,07 %	2,87 %	−18,52 %	−22,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,43 %	4 %	−36,06 %	−24,4 %
Current Ratio	6,48	5,1	3,25	3,34
Quick Ratio	6,48	5,1	3,25	3,34
Equity Ratio	0,85	0,81	0,7	0,71
Gross Profit Margin	83,84 %	71,68 %	81,57 %	82,23 %