BRUNDTLAND & KROSBY AS

0266 OSLO

Finances

Share Ownership

Return on Equity

1 051,05 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 909 000	5 120 000	4 410 000	9 056 000
Net Income	1 503 000	2 798 000	1 933 000	2 378 000
Total Assets	2 822 000	4 135 000	3 185 000	3 494 000
Total Equity	143 000	640 000	342 000	408 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 909 000	5 120 000	4 410 000	9 056 000
Expenditure	1 955 000	1 527 000	1 834 000	6 020 000
Operating Profit	1 954 000	3 593 000	2 576 000	3 035 000
Financial Income	31 000	7 000	51 000	24 000
Financial Costs	55 000	11 000	148 000	12 000
Financial Balance	−24 000	−4 000	−97 000	12 000
Earnings Before Tax	1 929 000	3 589 000	2 480 000	3 048 000
Tax	426 000	790 000	547 000	669 000
Net Income	1 503 000	2 798 000	1 933 000	2 378 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 822 000	4 135 000	3 185 000	3 494 000
Total Assets	2 822 000	4 135 000	3 185 000	3 494 000
Total Retained Equity	113 000	610 000	312 000	378 000
Total Equity	143 000	640 000	342 000	408 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 679 000	3 495 000	2 844 000	3 086 000
Total Equity and Debt	2 822 000	4 135 000	3 185 000	3 494 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 909 000	5 120 000	4 410 000	8 966 000
Other Income	0	0	0	90 000
Revenue	3 909 000	5 120 000	4 410 000	9 056 000
Cost of Goods Sold	56 000	86 000	734 000	4 300 000
Salary Costs	1 156 000	859 000	560 000	516 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 955 000	1 527 000	1 834 000	6 020 000
Operating Profit	1 954 000	3 593 000	2 576 000	3 035 000
Financial Income	31 000	7 000	51 000	24 000
Financial Costs	55 000	11 000	148 000	12 000
Financial Balance	−24 000	−4 000	−97 000	12 000
Dividends	2 000 000	2 500 000	2 000 000	2 000 000
Net Income	1 503 000	2 798 000	1 933 000	2 378 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	122 000	122 000	122 000	0
Total Investments	0	0	0	0
Cash, Bank	2 390 000	1 702 000	2 981 000	2 172 000
Total Current Assets	2 822 000	4 135 000	3 185 000	3 494 000
Total Assets	2 822 000	4 135 000	3 185 000	3 494 000
Total Equity	143 000	640 000	342 000	408 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	42 000	66 000	115 000	6 000
Unpaid Taxes	116 000	66 000	127 000	342 000
Dividends	2 000 000	2 500 000	2 000 000	2 000 000
Other Current Debt	94 000	74 000	55 000	68 000
Total Current Debt	2 679 000	3 495 000	2 844 000	3 086 000
Total Equity and Debt	2 822 000	4 135 000	3 185 000	3 494 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 051,05 %	437,19 %	565,2 %	582,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	49,99 %	70,18 %	58,41 %	33,51 %
Current Ratio	1,05	1,18	1,12	1,13
Quick Ratio	1,1	1,23	1,17	1,13
Equity Ratio	0,05	0,15	0,11	0,12
Gross Profit Margin	98,57 %	98,32 %	83,36 %	52,52 %