BRUSAND CAMPING AS

4363 BRUSAND

Finances

Share Ownership

Return on Equity

43,23 %

Current Ratio

1,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 398 000	5 402 000	4 851 000	4 417 000
Net Income	1 596 000	1 696 000	1 636 000	990 000
Total Assets	5 246 000	4 947 000	4 097 000	3 545 000
Total Equity	3 692 000	2 096 000	2 000 000	1 964 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 398 000	5 402 000	4 851 000	4 417 000
Expenditure	3 360 000	3 227 000	2 768 000	3 166 000
Operating Profit	2 038 000	2 175 000	2 083 000	1 250 000
Financial Income	22 000	7 000	14 000	25 000
Financial Costs	2 000	2 000	0	5 000
Financial Balance	20 000	5 000	14 000	20 000
Earnings Before Tax	2 058 000	2 180 000	2 097 000	1 270 000
Tax	462 000	484 000	461 000	279 000
Net Income	1 596 000	1 696 000	1 636 000	990 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 235 000	2 172 000	2 125 000	1 910 000
Total Current Assets	3 011 000	2 775 000	1 973 000	1 635 000
Total Assets	5 246 000	4 947 000	4 097 000	3 545 000
Total Retained Equity	3 662 000	2 066 000	1 970 000	1 934 000
Total Equity	3 692 000	2 096 000	2 000 000	1 964 000
Total Long-Term Debt	0	0	3 000	4 000
Total Current Debt	1 554 000	2 851 000	2 095 000	1 578 000
Total Equity and Debt	5 246 000	4 947 000	4 097 000	3 545 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 356 000	5 386 000	3 445 000	2 941 000
Other Income	42 000	16 000	1 406 000	1 476 000
Revenue	5 398 000	5 402 000	4 851 000	4 417 000
Cost of Goods Sold	110 000	187 000	131 000	89 000
Salary Costs	1 486 000	1 184 000	956 000	821 000
Depreciation	261 000	238 000	208 000	182 000
Impairment	0	0	0	0
Expenditure	3 360 000	3 227 000	2 768 000	3 166 000
Operating Profit	2 038 000	2 175 000	2 083 000	1 250 000
Financial Income	22 000	7 000	14 000	25 000
Financial Costs	2 000	2 000	0	5 000
Financial Balance	20 000	5 000	14 000	20 000
Dividends	0	1 600 000	1 600 000	0
Net Income	1 596 000	1 696 000	1 636 000	990 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 617 000	1 485 000	1 439 000	1 407 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	618 000	687 000	685 000	503 000
Total Tangible Assets	2 235 000	2 172 000	2 125 000	1 910 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 235 000	2 172 000	2 125 000	1 910 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 974 000	2 693 000	1 925 000	1 571 000
Total Current Assets	3 011 000	2 775 000	1 973 000	1 635 000
Total Assets	5 246 000	4 947 000	4 097 000	3 545 000
Total Equity	3 692 000	2 096 000	2 000 000	1 964 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	4 000
Creditors	106 000	293 000	2 000	65 000
Unpaid Taxes	85 000	76 000	60 000	39 000
Dividends	0	1 600 000	1 600 000	0
Other Current Debt	901 000	395 000	1 570 000	1 190 000
Total Current Debt	1 554 000	2 851 000	2 095 000	1 578 000
Total Equity and Debt	5 246 000	4 947 000	4 097 000	3 545 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,23 %	80,92 %	81,8 %	50,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,75 %	40,26 %	42,94 %	28,3 %
Current Ratio	1,94	0,97	0,94	1,04
Quick Ratio	1,94	0,97	0,94	1,04
Equity Ratio	0,7	0,42	0,49	0,55
Gross Profit Margin	97,96 %	96,54 %	97,3 %	97,99 %