DR BURSKI AS

0376 OSLO

Finances

Share Ownership

Return on Equity

54,12 %

Current Ratio

2,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 242 000	4 635 000	5 841 000	4 998 000
Net Income	2 378 000	1 905 000	2 629 000	1 828 000
Total Assets	6 854 000	4 140 000	4 107 000	3 549 000
Total Equity	4 394 000	2 016 000	610 000	482 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 242 000	4 635 000	5 841 000	4 998 000
Expenditure	2 217 000	2 195 000	2 475 000	2 657 000
Operating Profit	3 025 000	2 440 000	3 366 000	2 340 000
Financial Income	25 000	3 000	11 000	5 000
Financial Costs	0	0	4 000	1 000
Financial Balance	25 000	3 000	7 000	4 000
Earnings Before Tax	3 049 000	2 443 000	3 373 000	2 344 000
Tax	671 000	537 000	744 000	515 000
Net Income	2 378 000	1 905 000	2 629 000	1 828 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	−104 000	234 000	173 000	160 000
Total Current Assets	6 957 000	3 907 000	3 933 000	3 389 000
Total Assets	6 854 000	4 140 000	4 107 000	3 549 000
Total Retained Equity	4 166 000	1 788 000	382 000	254 000
Total Equity	4 394 000	2 016 000	610 000	482 000
Total Long-Term Debt	6 000	7 000	6 000	94 000
Total Current Debt	2 454 000	2 118 000	3 490 000	2 974 000
Total Equity and Debt	6 854 000	4 140 000	4 107 000	3 549 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 242 000	4 635 000	5 841 000	4 998 000
Other Income	0	0	0	0
Revenue	5 242 000	4 635 000	5 841 000	4 998 000
Cost of Goods Sold	7 000	6 000	51 000	28 000
Salary Costs	1 507 000	1 120 000	897 000	1 127 000
Depreciation	−26 000	−37 000	−11 000	−44 000
Impairment	0	0	0	0
Expenditure	2 217 000	2 195 000	2 475 000	2 657 000
Operating Profit	3 025 000	2 440 000	3 366 000	2 340 000
Financial Income	25 000	3 000	11 000	5 000
Financial Costs	0	0	4 000	1 000
Financial Balance	25 000	3 000	7 000	4 000
Dividends	0	500 000	2 500 000	2 000 000
Net Income	2 378 000	1 905 000	2 629 000	1 828 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	−121 000	−151 000	−189 000	−236 000
Total Intangible Assets	−121 000	−151 000	−189 000	−236 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	22 000	0	36 000
Total Tangible Assets	17 000	22 000	0	36 000
Total Fiancial Fixed Assets	0	363 000	362 000	360 000
Total Fixed Assets	−104 000	234 000	173 000	160 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 899 000	3 901 000	2 001 000	3 116 000
Total Current Assets	6 957 000	3 907 000	3 933 000	3 389 000
Total Assets	6 854 000	4 140 000	4 107 000	3 549 000
Total Equity	4 394 000	2 016 000	610 000	482 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	7 000	6 000	94 000
Creditors	33 000	−32 000	57 000	266 000
Unpaid Taxes	86 000	98 000	85 000	81 000
Dividends	0	500 000	2 500 000	2 000 000
Other Current Debt	1 663 000	1 515 000	95 000	187 000
Total Current Debt	2 454 000	2 118 000	3 490 000	2 974 000
Total Equity and Debt	6 854 000	4 140 000	4 107 000	3 549 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,12 %	94,49 %	430,98 %	379,25 %
Debt-to-Equity Ratio	0	0	0,01	0,2
Operating Profit Margin	57,71 %	52,64 %	57,63 %	46,82 %
Current Ratio	2,83	1,84	1,13	1,14
Quick Ratio	2,83	1,84	1,13	1,14
Equity Ratio	0,64	0,49	0,15	0,14
Gross Profit Margin	99,87 %	99,87 %	99,13 %	99,44 %