BRUN CONSULTING AS

5178 LODDEFJORD

Finances

Return on Equity

18,18 %

Current Ratio

1,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	0	0	570 000
Net Income	14 000	2 000	26 000
Total Assets	99 000	111 000	233 000
Total Equity	77 000	63 000	61 000

Income (NOK)	2022	2021	2020
Revenue	0	0	570 000
Expenditure	−16 000	5 000	536 000
Operating Profit	16 000	−5 000	34 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	17 000	−5 000	34 000
Tax	3 000	−7 000	7 000
Net Income	14 000	2 000	26 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	60 000	49 000	12 000
Total Current Assets	39 000	62 000	221 000
Total Assets	99 000	111 000	233 000
Total Retained Equity	47 000	63 000	61 000
Total Equity	77 000	63 000	61 000
Total Long-Term Debt	0	0	0
Total Current Debt	21 000	47 000	172 000
Total Equity and Debt	99 000	111 000	233 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	570 000
Other Income	0	0	0
Revenue	0	0	570 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	516 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	−16 000	5 000	536 000
Operating Profit	16 000	−5 000	34 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	14 000	2 000	26 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	60 000	49 000	12 000
Total Fixed Assets	60 000	49 000	12 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	39 000	54 000	221 000
Total Current Assets	39 000	62 000	221 000
Total Assets	99 000	111 000	233 000
Total Equity	77 000	63 000	61 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	2 000	37 000	99 000
Dividends	0	0	0
Other Current Debt	17 000	17 000	66 000
Total Current Debt	21 000	47 000	172 000
Total Equity and Debt	99 000	111 000	233 000

Financial indicators	2022	2021	2020
Return on Equity	18,18 %	3,17 %	42,62 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	-	-	5,96 %
Current Ratio	1,86	1,32	1,28
Quick Ratio	1,86	1,32	1,28
Equity Ratio	0,78	0,57	0,26
Gross Profit Margin	-	-	100 %