T. BRISKEMYR AS

2090 HURDAL

Finances

Share Ownership

Return on Equity

14,66 %

Current Ratio

6,84

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 350 000	2 247 000	1 786 000	1 781 000
Net Income	79 000	102 000	28 000	43 000
Total Assets	639 000	887 000	711 000	481 000
Total Equity	539 000	614 000	382 000	194 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 350 000	2 247 000	1 786 000	1 781 000
Expenditure	2 216 000	2 116 000	1 748 000	1 726 000
Operating Profit	134 000	131 000	38 000	55 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	134 000	131 000	37 000	55 000
Tax	55 000	29 000	8 000	12 000
Net Income	79 000	102 000	28 000	43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	126 000	115 000	72 000	36 000
Total Current Assets	513 000	772 000	640 000	445 000
Total Assets	639 000	887 000	711 000	481 000
Total Retained Equity	509 000	578 000	346 000	158 000
Total Equity	539 000	614 000	382 000	194 000
Total Long-Term Debt	26 000	0	1 000	0
Total Current Debt	75 000	273 000	328 000	288 000
Total Equity and Debt	639 000	887 000	711 000	481 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 350 000	2 247 000	1 786 000	1 781 000
Other Income	0	0	0	0
Revenue	2 350 000	2 247 000	1 786 000	1 781 000
Cost of Goods Sold	618 000	741 000	413 000	514 000
Salary Costs	923 000	272 000	580 000	567 000
Depreciation	0	0	14 000	7 000
Impairment	0	0	0	0
Expenditure	2 216 000	2 116 000	1 748 000	1 726 000
Operating Profit	134 000	131 000	38 000	55 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	79 000	102 000	28 000	43 000

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	126 000	115 000	72 000	36 000
Total Tangible Assets	126 000	115 000	72 000	36 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	126 000	115 000	72 000	36 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	166 000	503 000	345 000	214 000
Total Current Assets	513 000	772 000	640 000	445 000
Total Assets	639 000	887 000	711 000	481 000
Total Equity	539 000	614 000	382 000	194 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 000	0	1 000	0
Creditors	114 000	63 000	1 000	−1 000
Unpaid Taxes	81 000	181 000	182 000	234 000
Dividends	0	0	0	0
Other Current Debt	−120 000	0	138 000	43 000
Total Current Debt	75 000	273 000	328 000	288 000
Total Equity and Debt	639 000	887 000	711 000	481 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,66 %	16,61 %	7,33 %	22,16 %
Debt-to-Equity Ratio	0,05	0	0	0
Operating Profit Margin	5,7 %	5,83 %	2,13 %	3,09 %
Current Ratio	6,84	2,83	1,95	1,55
Quick Ratio	6,84	2,83	1,95	1,55
Equity Ratio	0,84	0,69	0,54	0,4
Gross Profit Margin	73,7 %	67,02 %	76,88 %	71,14 %