BRUTUS PRODUKTER AS

4272 SANDVE

Finances

Share Ownership

Return on Equity

−4,3 %

Current Ratio

10,79

Debt-to-Equity Ratio

1,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 063 000	1 390 000	1 070 000	1 007 000
Net Income	−32 000	330 000	212 000	86 000
Total Assets	2 313 000	1 006 000	533 000	330 000
Total Equity	744 000	776 000	446 000	235 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 063 000	1 390 000	1 070 000	1 007 000
Expenditure	1 047 000	947 000	781 000	885 000
Operating Profit	16 000	444 000	289 000	123 000
Financial Income	0	1 000	2 000	1 000
Financial Costs	52 000	21 000	15 000	12 000
Financial Balance	−52 000	−20 000	−13 000	−11 000
Earnings Before Tax	−36 000	424 000	277 000	111 000
Tax	−4 000	95 000	65 000	25 000
Net Income	−32 000	330 000	212 000	86 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 212 000	300 000	300 000	67 000
Total Current Assets	1 101 000	706 000	233 000	263 000
Total Assets	2 313 000	1 006 000	533 000	330 000
Total Retained Equity	714 000	746 000	416 000	205 000
Total Equity	744 000	776 000	446 000	235 000
Total Long-Term Debt	1 467 000	0	1 000	0
Total Current Debt	102 000	230 000	85 000	96 000
Total Equity and Debt	2 313 000	1 006 000	533 000	330 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 063 000	1 390 000	1 070 000	1 007 000
Other Income	0	0	0	0
Revenue	1 063 000	1 390 000	1 070 000	1 007 000
Cost of Goods Sold	434 000	556 000	363 000	538 000
Salary Costs	10 000	0	0	0
Depreciation	39 000	23 000	8 000	4 000
Impairment	0	0	0	0
Expenditure	1 047 000	947 000	781 000	885 000
Operating Profit	16 000	444 000	289 000	123 000
Financial Income	0	1 000	2 000	1 000
Financial Costs	52 000	21 000	15 000	12 000
Financial Balance	−52 000	−20 000	−13 000	−11 000
Dividends	0	0	0	0
Net Income	−32 000	330 000	212 000	86 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	1 000	0	19 000
Real Eastate	1 190 000	222 000	234 000	0
Machinery and Plant Facilities	0	56 000	66 000	48 000
Fixtures	16 000	21 000	0	0
Total Tangible Assets	1 206 000	299 000	300 000	48 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 212 000	300 000	300 000	67 000
Stock	318 000	239 000	16 000	120 000
Total Investments	0	0	0	0
Cash, Bank	542 000	0	137 000	0
Total Current Assets	1 101 000	706 000	233 000	263 000
Total Assets	2 313 000	1 006 000	533 000	330 000
Total Equity	744 000	776 000	446 000	235 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 467 000	0	1 000	0
Creditors	29 000	12 000	8 000	15 000
Unpaid Taxes	64 000	67 000	33 000	25 000
Dividends	0	0	0	0
Other Current Debt	9 000	0	0	0
Total Current Debt	102 000	230 000	85 000	96 000
Total Equity and Debt	2 313 000	1 006 000	533 000	330 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,3 %	42,53 %	47,53 %	36,6 %
Debt-to-Equity Ratio	1,97	0	0	0
Operating Profit Margin	1,51 %	31,94 %	27,01 %	12,21 %
Current Ratio	10,79	3,07	2,74	2,74
Quick Ratio	−5,1	−78,44	3,38	−10,96
Equity Ratio	0,32	0,77	0,84	0,71
Gross Profit Margin	59,17 %	60 %	66,07 %	46,57 %