BRULAND MASKIN AS

6793 INNVIK

Finances

Share Ownership

Return on Equity

13,38 %

Current Ratio

1,63

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 033 000	3 189 000	4 371 000	4 556 000
Net Income	180 000	−148 000	588 000	338 000
Total Assets	2 133 000	2 509 000	2 672 000	2 632 000
Total Equity	1 345 000	1 166 000	1 314 000	725 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 033 000	3 189 000	4 371 000	4 556 000
Expenditure	3 797 000	3 352 000	3 584 000	4 066 000
Operating Profit	236 000	−163 000	787 000	490 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	7 000	29 000	34 000	58 000
Financial Balance	−5 000	−27 000	−32 000	−56 000
Earnings Before Tax	230 000	−190 000	754 000	434 000
Tax	51 000	−42 000	166 000	95 000
Net Income	180 000	−148 000	588 000	338 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 073 000	1 079 000	913 000	1 485 000
Total Current Assets	1 060 000	1 429 000	1 759 000	1 147 000
Total Assets	2 133 000	2 509 000	2 672 000	2 632 000
Total Retained Equity	1 315 000	1 136 000	1 284 000	695 000
Total Equity	1 345 000	1 166 000	1 314 000	725 000
Total Long-Term Debt	136 000	322 000	592 000	763 000
Total Current Debt	652 000	1 021 000	766 000	1 144 000
Total Equity and Debt	2 133 000	2 509 000	2 672 000	2 632 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 033 000	3 174 000	4 207 000	4 556 000
Other Income	0	15 000	164 000	0
Revenue	4 033 000	3 189 000	4 371 000	4 556 000
Cost of Goods Sold	835 000	1 118 000	680 000	786 000
Salary Costs	1 524 000	1 131 000	1 405 000	1 784 000
Depreciation	205 000	213 000	228 000	243 000
Impairment	0	0	0	0
Expenditure	3 797 000	3 352 000	3 584 000	4 066 000
Operating Profit	236 000	−163 000	787 000	490 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	7 000	29 000	34 000	58 000
Financial Balance	−5 000	−27 000	−32 000	−56 000
Dividends	0	0	0	0
Net Income	180 000	−148 000	588 000	338 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	836 000	948 000	631 000	1 066 000
Fixtures	237 000	131 000	282 000	417 000
Total Tangible Assets	1 073 000	1 079 000	913 000	1 483 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 073 000	1 079 000	913 000	1 485 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	702 000	1 286 000	1 194 000	351 000
Total Current Assets	1 060 000	1 429 000	1 759 000	1 147 000
Total Assets	2 133 000	2 509 000	2 672 000	2 632 000
Total Equity	1 345 000	1 166 000	1 314 000	725 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	136 000	322 000	592 000	763 000
Creditors	224 000	602 000	23 000	99 000
Unpaid Taxes	243 000	250 000	321 000	287 000
Dividends	0	0	0	0
Other Current Debt	184 000	169 000	318 000	759 000
Total Current Debt	652 000	1 021 000	766 000	1 144 000
Total Equity and Debt	2 133 000	2 509 000	2 672 000	2 632 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,38 %	−12,69 %	44,75 %	46,62 %
Debt-to-Equity Ratio	0,1	0,28	0,45	1,05
Operating Profit Margin	5,85 %	−5,11 %	18,01 %	10,76 %
Current Ratio	1,63	1,4	2,3	1
Quick Ratio	1,63	1,4	2,3	1
Equity Ratio	0,63	0,46	0,49	0,28
Gross Profit Margin	79,3 %	64,94 %	84,44 %	82,75 %