BRUKET ARKITEKTUR AS

5700 VOSS

Finances

Share Ownership

Return on Equity

−120,34 %

Current Ratio

0,82

Debt-to-Equity Ratio

105,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 175 000	2 919 000	2 675 000	3 027 000
Net Income	−71 000	64 000	−86 000	−370 000
Total Assets	7 005 000	7 008 000	7 155 000	7 305 000
Total Equity	59 000	130 000	66 000	152 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 175 000	2 919 000	2 675 000	3 027 000
Expenditure	3 012 000	2 549 000	2 430 000	3 153 000
Operating Profit	165 000	370 000	245 000	−127 000
Financial Income	0	3 000	0	0
Financial Costs	357 000	309 000	331 000	244 000
Financial Balance	−357 000	−306 000	−331 000	−244 000
Earnings Before Tax	−193 000	64 000	−86 000	−370 000
Tax	−122 000	0	0	0
Net Income	−71 000	64 000	−86 000	−370 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 410 000	6 406 000	6 529 000	6 652 000
Total Current Assets	595 000	602 000	626 000	654 000
Total Assets	7 005 000	7 008 000	7 155 000	7 305 000
Total Retained Equity	38 000	109 000	45 000	131 000
Total Equity	59 000	130 000	66 000	152 000
Total Long-Term Debt	6 217 000	6 418 000	6 621 000	6 716 000
Total Current Debt	729 000	460 000	468 000	437 000
Total Equity and Debt	7 005 000	7 008 000	7 155 000	7 305 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 094 000	2 789 000	2 556 000	2 997 000
Other Income	81 000	130 000	119 000	30 000
Revenue	3 175 000	2 919 000	2 675 000	3 027 000
Cost of Goods Sold	193 000	176 000	558 000	117 000
Salary Costs	2 133 000	1 792 000	1 350 000	2 101 000
Depreciation	117 000	123 000	123 000	95 000
Impairment	0	0	0	0
Expenditure	3 012 000	2 549 000	2 430 000	3 153 000
Operating Profit	165 000	370 000	245 000	−127 000
Financial Income	0	3 000	0	0
Financial Costs	357 000	309 000	331 000	244 000
Financial Balance	−357 000	−306 000	−331 000	−244 000
Dividends	0	0	0	0
Net Income	−71 000	64 000	−86 000	−370 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	122 000	0	0	0
Real Eastate	6 287 000	6 396 000	6 506 000	6 615 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 000	10 000	23 000	37 000
Total Tangible Assets	6 289 000	6 406 000	6 529 000	6 652 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 410 000	6 406 000	6 529 000	6 652 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	85 000	275 000	340 000	30 000
Total Current Assets	595 000	602 000	626 000	654 000
Total Assets	7 005 000	7 008 000	7 155 000	7 305 000
Total Equity	59 000	130 000	66 000	152 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 217 000	6 418 000	6 621 000	6 716 000
Creditors	42 000	37 000	37 000	29 000
Unpaid Taxes	337 000	242 000	228 000	213 000
Dividends	0	0	0	0
Other Current Debt	261 000	182 000	204 000	195 000
Total Current Debt	729 000	460 000	468 000	437 000
Total Equity and Debt	7 005 000	7 008 000	7 155 000	7 305 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−120,34 %	49,23 %	−130,3 %	−243,42 %
Debt-to-Equity Ratio	105,37	49,37	100,32	44,18
Operating Profit Margin	5,2 %	12,68 %	9,16 %	−4,2 %
Current Ratio	0,82	1,31	1,34	1,5
Quick Ratio	0,82	1,31	1,34	1,5
Equity Ratio	0,01	0,02	0,01	0,02
Gross Profit Margin	93,92 %	93,97 %	79,14 %	96,13 %