BRUSTAD BRUK AS

2233 VESTMARKA

Finances

Share Ownership

Return on Equity

25,89 %

Current Ratio

2,84

Debt-to-Equity Ratio

1,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 677 000	1 466 000	852 000	838 000
Net Income	138 000	254 000	16 000	90 000
Total Assets	1 602 000	1 543 000	1 037 000	855 000
Total Equity	533 000	395 000	141 000	124 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 677 000	1 466 000	852 000	838 000
Expenditure	1 454 000	1 117 000	808 000	689 000
Operating Profit	223 000	350 000	44 000	148 000
Financial Income	1 000	9 000	9 000	9 000
Financial Costs	47 000	35 000	36 000	44 000
Financial Balance	−46 000	−26 000	−27 000	−35 000
Earnings Before Tax	177 000	324 000	16 000	114 000
Tax	39 000	70 000	0	23 000
Net Income	138 000	254 000	16 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	814 000	841 000	720 000	540 000
Total Current Assets	788 000	703 000	318 000	315 000
Total Assets	1 602 000	1 543 000	1 037 000	855 000
Total Retained Equity	503 000	365 000	111 000	94 000
Total Equity	533 000	395 000	141 000	124 000
Total Long-Term Debt	793 000	871 000	725 000	466 000
Total Current Debt	277 000	277 000	172 000	265 000
Total Equity and Debt	1 602 000	1 543 000	1 037 000	855 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 677 000	1 466 000	852 000	838 000
Other Income	0	0	0	0
Revenue	1 677 000	1 466 000	852 000	838 000
Cost of Goods Sold	408 000	243 000	185 000	147 000
Salary Costs	525 000	423 000	320 000	232 000
Depreciation	105 000	74 000	42 000	61 000
Impairment	0	0	0	0
Expenditure	1 454 000	1 117 000	808 000	689 000
Operating Profit	223 000	350 000	44 000	148 000
Financial Income	1 000	9 000	9 000	9 000
Financial Costs	47 000	35 000	36 000	44 000
Financial Balance	−46 000	−26 000	−27 000	−35 000
Dividends	0	0	0	0
Net Income	138 000	254 000	16 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	511 000	482 000	508 000	535 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	303 000	359 000	211 000	5 000
Total Tangible Assets	814 000	841 000	720 000	540 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	814 000	841 000	720 000	540 000
Stock	152 000	132 000	102 000	122 000
Total Investments	0	0	0	0
Cash, Bank	338 000	280 000	121 000	3 000
Total Current Assets	788 000	703 000	318 000	315 000
Total Assets	1 602 000	1 543 000	1 037 000	855 000
Total Equity	533 000	395 000	141 000	124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	793 000	871 000	725 000	466 000
Creditors	125 000	54 000	92 000	81 000
Unpaid Taxes	52 000	125 000	37 000	44 000
Dividends	0	0	0	0
Other Current Debt	59 000	40 000	42 000	29 000
Total Current Debt	277 000	277 000	172 000	265 000
Total Equity and Debt	1 602 000	1 543 000	1 037 000	855 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,89 %	64,3 %	11,35 %	72,58 %
Debt-to-Equity Ratio	1,49	2,21	5,14	3,76
Operating Profit Margin	13,3 %	23,87 %	5,16 %	17,66 %
Current Ratio	2,84	2,54	1,85	1,19
Quick Ratio	6,3	4,85	4,54	2,2
Equity Ratio	0,33	0,26	0,14	0,15
Gross Profit Margin	75,67 %	83,42 %	78,29 %	82,46 %