BRUDEVOLD ELEKTRO AS

0473 OSLO

Finances

Share Ownership

Return on Equity

89,49 %

Current Ratio

1,22

Debt-to-Equity Ratio

1,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 162 000	3 386 000	1 762 000	4 658 000
Net Income	264 000	52 000	174 000	97 000
Total Assets	1 476 000	711 000	587 000	1 695 000
Total Equity	295 000	82 000	207 000	128 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 162 000	3 386 000	1 762 000	4 658 000
Expenditure	4 807 000	3 314 000	1 526 000	4 508 000
Operating Profit	355 000	72 000	236 000	149 000
Financial Income	0	0	0	0
Financial Costs	9 000	2 000	10 000	24 000
Financial Balance	−9 000	−2 000	−10 000	−24 000
Earnings Before Tax	346 000	69 000	226 000	125 000
Tax	82 000	17 000	52 000	28 000
Net Income	264 000	52 000	174 000	97 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	433 000	148 000	160 000	169 000
Total Current Assets	1 042 000	563 000	427 000	1 525 000
Total Assets	1 476 000	711 000	587 000	1 695 000
Total Retained Equity	270 000	58 000	183 000	104 000
Total Equity	295 000	82 000	207 000	128 000
Total Long-Term Debt	327 000	18 000	17 000	206 000
Total Current Debt	854 000	611 000	364 000	1 360 000
Total Equity and Debt	1 476 000	711 000	587 000	1 695 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 162 000	3 386 000	1 762 000	4 658 000
Other Income	0	0	0	0
Revenue	5 162 000	3 386 000	1 762 000	4 658 000
Cost of Goods Sold	1 830 000	1 362 000	391 000	1 365 000
Salary Costs	2 202 000	1 454 000	912 000	2 864 000
Depreciation	39 000	12 000	12 000	12 000
Impairment	0	0	0	0
Expenditure	4 807 000	3 314 000	1 526 000	4 508 000
Operating Profit	355 000	72 000	236 000	149 000
Financial Income	0	0	0	0
Financial Costs	9 000	2 000	10 000	24 000
Financial Balance	−9 000	−2 000	−10 000	−24 000
Dividends	0	0	0	0
Net Income	264 000	52 000	174 000	97 000

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	430 000	145 000	157 000	169 000
Total Tangible Assets	430 000	145 000	157 000	169 000
Total Fiancial Fixed Assets	3 000	3 000	3 000	0
Total Fixed Assets	433 000	148 000	160 000	169 000
Stock	6 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	257 000	155 000	217 000	974 000
Total Current Assets	1 042 000	563 000	427 000	1 525 000
Total Assets	1 476 000	711 000	587 000	1 695 000
Total Equity	295 000	82 000	207 000	128 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	327 000	18 000	17 000	206 000
Creditors	285 000	240 000	51 000	230 000
Unpaid Taxes	236 000	196 000	125 000	783 000
Dividends	0	0	0	0
Other Current Debt	264 000	160 000	139 000	332 000
Total Current Debt	854 000	611 000	364 000	1 360 000
Total Equity and Debt	1 476 000	711 000	587 000	1 695 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,49 %	63,41 %	84,06 %	75,78 %
Debt-to-Equity Ratio	1,11	0,22	0,08	1,61
Operating Profit Margin	6,88 %	2,13 %	13,39 %	3,2 %
Current Ratio	1,22	0,92	1,17	1,12
Quick Ratio	1,23	0,92	1,17	1,12
Equity Ratio	0,2	0,12	0,35	0,08
Gross Profit Margin	64,55 %	59,78 %	77,81 %	70,7 %