HANNES BRUDESALONG AS

7713 STEINKJER

Finances

Share Ownership

Return on Equity

53,73 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	253 000	186 000	195 000	181 000
Net Income	36 000	12 000	14 000	−87 000
Total Assets	401 000	352 000	259 000	286 000
Total Equity	67 000	32 000	20 000	5 000

Income (NOK)	2022	2021	2020	2019
Revenue	253 000	186 000	195 000	181 000
Expenditure	208 000	170 000	176 000	296 000
Operating Profit	46 000	16 000	19 000	−114 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	46 000	16 000	19 000	−114 000
Tax	10 000	3 000	4 000	−27 000
Net Income	36 000	12 000	14 000	−87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	19 000	23 000	27 000
Total Current Assets	392 000	333 000	236 000	259 000
Total Assets	401 000	352 000	259 000	286 000
Total Retained Equity	−33 000	−68 000	−80 000	−95 000
Total Equity	67 000	32 000	20 000	5 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	334 000	320 000	239 000	281 000
Total Equity and Debt	401 000	352 000	259 000	286 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	253 000	141 000	195 000	181 000
Other Income	0	45 000	0	0
Revenue	253 000	186 000	195 000	181 000
Cost of Goods Sold	75 000	50 000	54 000	171 000
Salary Costs	2 000	1 000	3 000	4 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	208 000	170 000	176 000	296 000
Operating Profit	46 000	16 000	19 000	−114 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	36 000	12 000	14 000	−87 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	19 000	23 000	27 000
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	9 000	19 000	23 000	27 000
Stock	303 000	246 000	225 000	168 000
Total Investments	0	0	0	0
Cash, Bank	89 000	87 000	11 000	91 000
Total Current Assets	392 000	333 000	236 000	259 000
Total Assets	401 000	352 000	259 000	286 000
Total Equity	67 000	32 000	20 000	5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	5 000	20 000
Unpaid Taxes	44 000	24 000	0	10 000
Dividends	0	0	0	0
Other Current Debt	287 000	296 000	234 000	251 000
Total Current Debt	334 000	320 000	239 000	281 000
Total Equity and Debt	401 000	352 000	259 000	286 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,73 %	37,5 %	70 %	−1 740 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,18 %	8,6 %	9,74 %	−62,98 %
Current Ratio	1,17	1,04	0,99	0,92
Quick Ratio	12,65	4,5	16,86	2,29
Equity Ratio	0,17	0,09	0,08	0,02
Gross Profit Margin	70,36 %	73,12 %	72,31 %	5,52 %