BRUSTAD UTVIKLING AS

0260 OSLO

Finances

Return on Equity

22,56 %

Current Ratio

1,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 055 000	699 000	568 000	253 000
Net Income	44 000	181 000	−202 000	152 000
Total Assets	364 000	256 000	239 000	273 000
Total Equity	195 000	151 000	−30 000	172 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 055 000	699 000	568 000	253 000
Expenditure	999 000	486 000	807 000	64 000
Operating Profit	56 000	213 000	−239 000	189 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	56 000	214 000	−239 000	189 000
Tax	12 000	32 000	−38 000	38 000
Net Income	44 000	181 000	−202 000	152 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	114 000	0	0	0
Total Current Assets	250 000	256 000	239 000	273 000
Total Assets	364 000	256 000	239 000	273 000
Total Retained Equity	165 000	121 000	−60 000	142 000
Total Equity	195 000	151 000	−30 000	172 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	169 000	105 000	269 000	101 000
Total Equity and Debt	364 000	256 000	239 000	273 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 055 000	699 000	568 000	253 000
Other Income	0	0	0	0
Revenue	1 055 000	699 000	568 000	253 000
Cost of Goods Sold	0	1 000	0	1 000
Salary Costs	825 000	394 000	704 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	999 000	486 000	807 000	64 000
Operating Profit	56 000	213 000	−239 000	189 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	44 000	181 000	−202 000	152 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	114 000	0	0	0
Total Fixed Assets	114 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	250 000	253 000	112 000	107 000
Total Current Assets	250 000	256 000	239 000	273 000
Total Assets	364 000	256 000	239 000	273 000
Total Equity	195 000	151 000	−30 000	172 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	6 000	5 000	3 000
Unpaid Taxes	69 000	22 000	142 000	52 000
Dividends	0	0	0	0
Other Current Debt	87 000	45 000	122 000	9 000
Total Current Debt	169 000	105 000	269 000	101 000
Total Equity and Debt	364 000	256 000	239 000	273 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,56 %	119,87 %	673,33 %	88,37 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	5,31 %	30,47 %	−42,08 %	74,7 %
Current Ratio	1,48	2,44	0,89	2,7
Quick Ratio	1,48	2,44	0,89	2,7
Equity Ratio	0,54	0,59	−0,13	0,63
Gross Profit Margin	100 %	99,86 %	100 %	99,6 %