BROMBERG DAGLIGVARE AS

0576 OSLO

Finances

Share Ownership

Return on Equity

144,14 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	86 972 000	89 822 000	88 446 000	64 961 000
Net Income	2 018 000	2 013 000	2 330 000	1 532 000
Total Assets	11 191 000	8 697 000	10 917 000	7 509 000
Total Equity	1 400 000	1 352 000	1 639 000	1 126 000

Income (NOK)	2022	2021	2020	2019
Revenue	86 972 000	89 822 000	88 446 000	64 961 000
Expenditure	84 446 000	87 244 000	85 471 000	63 034 000
Operating Profit	2 525 000	2 577 000	2 976 000	1 927 000
Financial Income	63 000	3 000	13 000	39 000
Financial Costs	1 000	0	1 000	1 000
Financial Balance	62 000	3 000	12 000	38 000
Earnings Before Tax	2 587 000	2 581 000	2 988 000	1 965 000
Tax	569 000	568 000	658 000	433 000
Net Income	2 018 000	2 013 000	2 330 000	1 532 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	999 000	1 470 000	762 000	322 000
Total Current Assets	10 191 000	7 227 000	10 155 000	7 188 000
Total Assets	11 191 000	8 697 000	10 917 000	7 509 000
Total Retained Equity	900 000	852 000	1 139 000	626 000
Total Equity	1 400 000	1 352 000	1 639 000	1 126 000
Total Long-Term Debt	0	0	16 000	13 000
Total Current Debt	9 791 000	7 345 000	9 263 000	6 370 000
Total Equity and Debt	11 191 000	8 697 000	10 917 000	7 509 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	84 009 000	87 593 000	86 507 000	63 449 000
Other Income	2 962 000	2 228 000	1 939 000	1 512 000
Revenue	86 972 000	89 822 000	88 446 000	64 961 000
Cost of Goods Sold	70 578 000	73 100 000	71 915 000	53 346 000
Salary Costs	5 492 000	5 891 000	5 427 000	3 342 000
Depreciation	585 000	515 000	168 000	57 000
Impairment	0	0	0	0
Expenditure	84 446 000	87 244 000	85 471 000	63 034 000
Operating Profit	2 525 000	2 577 000	2 976 000	1 927 000
Financial Income	63 000	3 000	13 000	39 000
Financial Costs	1 000	0	1 000	1 000
Financial Balance	62 000	3 000	12 000	38 000
Dividends	1 969 000	2 300 000	1 818 000	1 455 000
Net Income	2 018 000	2 013 000	2 330 000	1 532 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	72 000	13 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	927 000	1 457 000	762 000	322 000
Total Tangible Assets	927 000	1 457 000	762 000	322 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	999 000	1 470 000	762 000	322 000
Stock	3 975 000	3 475 000	3 789 000	2 877 000
Total Investments	0	0	0	0
Cash, Bank	5 828 000	3 294 000	5 864 000	4 065 000
Total Current Assets	10 191 000	7 227 000	10 155 000	7 188 000
Total Assets	11 191 000	8 697 000	10 917 000	7 509 000
Total Equity	1 400 000	1 352 000	1 639 000	1 126 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	16 000	13 000
Creditors	5 225 000	2 519 000	4 861 000	3 215 000
Unpaid Taxes	478 000	479 000	547 000	411 000
Dividends	1 969 000	2 300 000	1 818 000	1 455 000
Other Current Debt	1 491 000	1 451 000	1 381 000	856 000
Total Current Debt	9 791 000	7 345 000	9 263 000	6 370 000
Total Equity and Debt	11 191 000	8 697 000	10 917 000	7 509 000

Financial indicators	2022	2021	2020	2019
Return on Equity	144,14 %	148,89 %	142,16 %	136,06 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	2,9 %	2,87 %	3,36 %	2,97 %
Current Ratio	1,04	0,98	1,1	1,13
Quick Ratio	1,75	1,87	1,86	2,06
Equity Ratio	0,13	0,16	0,15	0,15
Gross Profit Margin	18,85 %	18,62 %	18,69 %	17,88 %