BRUSTAD-NILSEN CONSULTING AS

0259 OSLO

Finances

Return on Equity

37,14 %

Current Ratio

3,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 728 000	2 392 000	2 584 000	2 623 000
Net Income	2 049 000	1 813 000	1 928 000	1 860 000
Total Assets	7 101 000	5 689 000	4 155 000	2 774 000
Total Equity	5 517 000	4 619 000	3 456 000	2 028 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 728 000	2 392 000	2 584 000	2 623 000
Expenditure	174 000	68 000	109 000	239 000
Operating Profit	2 555 000	2 324 000	2 476 000	2 384 000
Financial Income	56 000	0	1 000	0
Financial Costs	0	0	4 000	1 000
Financial Balance	56 000	0	−3 000	−1 000
Earnings Before Tax	2 611 000	2 324 000	2 472 000	2 384 000
Tax	563 000	511 000	545 000	525 000
Net Income	2 049 000	1 813 000	1 928 000	1 860 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 500 000	0	0	0
Total Current Assets	5 601 000	5 689 000	4 155 000	2 774 000
Total Assets	7 101 000	5 689 000	4 155 000	2 774 000
Total Retained Equity	5 487 000	4 589 000	3 426 000	1 998 000
Total Equity	5 517 000	4 619 000	3 456 000	2 028 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 583 000	1 071 000	699 000	746 000
Total Equity and Debt	7 101 000	5 689 000	4 155 000	2 774 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 728 000	2 392 000	2 584 000	2 623 000
Other Income	0	0	0	0
Revenue	2 728 000	2 392 000	2 584 000	2 623 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	1 000	6 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	174 000	68 000	109 000	239 000
Operating Profit	2 555 000	2 324 000	2 476 000	2 384 000
Financial Income	56 000	0	1 000	0
Financial Costs	0	0	4 000	1 000
Financial Balance	56 000	0	−3 000	−1 000
Dividends	500 000	0	0	0
Net Income	2 049 000	1 813 000	1 928 000	1 860 000

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	1 500 000	0	0	0
Total Fixed Assets	1 500 000	0	0	0
Stock	0	0	0	0
Total Investments	1 600 000	0	0	0
Cash, Bank	3 599 000	5 410 000	3 918 000	2 629 000
Total Current Assets	5 601 000	5 689 000	4 155 000	2 774 000
Total Assets	7 101 000	5 689 000	4 155 000	2 774 000
Total Equity	5 517 000	4 619 000	3 456 000	2 028 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	0	0	1 000
Unpaid Taxes	135 000	182 000	154 000	220 000
Dividends	500 000	0	0	0
Other Current Debt	377 000	377 000	0	0
Total Current Debt	1 583 000	1 071 000	699 000	746 000
Total Equity and Debt	7 101 000	5 689 000	4 155 000	2 774 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,14 %	39,25 %	55,79 %	91,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	93,66 %	97,16 %	95,82 %	90,89 %
Current Ratio	3,54	5,31	5,94	3,72
Quick Ratio	3,54	5,31	5,94	3,72
Equity Ratio	0,78	0,81	0,83	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %