BRUVOLL BYGG OG ANLEGG AS

2123 BRUVOLL

Finances

Share Ownership

Return on Equity

78,37 %

Current Ratio

1,9

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 617 000	7 611 000	3 753 000	2 009 000
Net Income	2 120 000	732 000	236 000	131 000
Total Assets	6 469 000	3 410 000	1 758 000	1 072 000
Total Equity	2 705 000	1 185 000	453 000	217 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 617 000	7 611 000	3 753 000	2 009 000
Expenditure	15 818 000	6 642 000	3 426 000	1 843 000
Operating Profit	2 799 000	970 000	328 000	166 000
Financial Income	1 000	0	0	0
Financial Costs	63 000	32 000	25 000	5 000
Financial Balance	−62 000	−32 000	−25 000	−5 000
Earnings Before Tax	2 736 000	938 000	303 000	162 000
Tax	616 000	206 000	67 000	30 000
Net Income	2 120 000	732 000	236 000	131 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 241 000	611 000	571 000	419 000
Total Current Assets	5 227 000	2 798 000	1 187 000	652 000
Total Assets	6 469 000	3 410 000	1 758 000	1 072 000
Total Retained Equity	2 665 000	1 145 000	413 000	177 000
Total Equity	2 705 000	1 185 000	453 000	217 000
Total Long-Term Debt	1 006 000	798 000	706 000	539 000
Total Current Debt	2 758 000	1 427 000	599 000	315 000
Total Equity and Debt	6 469 000	3 410 000	1 758 000	1 072 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 490 000	7 611 000	3 751 000	2 009 000
Other Income	127 000	0	2 000	0
Revenue	18 617 000	7 611 000	3 753 000	2 009 000
Cost of Goods Sold	8 686 000	1 993 000	521 000	310 000
Salary Costs	5 565 000	3 401 000	2 343 000	1 150 000
Depreciation	297 000	183 000	106 000	42 000
Impairment	0	0	0	0
Expenditure	15 818 000	6 642 000	3 426 000	1 843 000
Operating Profit	2 799 000	970 000	328 000	166 000
Financial Income	1 000	0	0	0
Financial Costs	63 000	32 000	25 000	5 000
Financial Balance	−62 000	−32 000	−25 000	−5 000
Dividends	600 000	0	0	0
Net Income	2 120 000	732 000	236 000	131 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	170 000	0	0	0
Machinery and Plant Facilities	740 000	546 000	0	0
Fixtures	332 000	65 000	571 000	426 000
Total Tangible Assets	1 241 000	611 000	571 000	426 000
Total Fiancial Fixed Assets	0	0	0	−7 000
Total Fixed Assets	1 241 000	611 000	571 000	419 000
Stock	336 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 730 000	1 125 000	822 000	431 000
Total Current Assets	5 227 000	2 798 000	1 187 000	652 000
Total Assets	6 469 000	3 410 000	1 758 000	1 072 000
Total Equity	2 705 000	1 185 000	453 000	217 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 006 000	798 000	706 000	539 000
Creditors	556 000	122 000	0	28 000
Unpaid Taxes	392 000	750 000	376 000	159 000
Dividends	600 000	0	0	0
Other Current Debt	592 000	344 000	164 000	114 000
Total Current Debt	2 758 000	1 427 000	599 000	315 000
Total Equity and Debt	6 469 000	3 410 000	1 758 000	1 072 000

Financial indicators	2022	2021	2020	2019
Return on Equity	78,37 %	61,77 %	52,1 %	60,37 %
Debt-to-Equity Ratio	0,37	0,67	1,56	2,48
Operating Profit Margin	15,03 %	12,74 %	8,74 %	8,26 %
Current Ratio	1,9	1,96	1,98	2,07
Quick Ratio	2,16	1,96	1,98	2,07
Equity Ratio	0,42	0,35	0,26	0,2
Gross Profit Margin	53,34 %	73,81 %	86,12 %	84,57 %