BRUK 11 AS

3145 TJØME

Finances

Share Ownership

Return on Equity

21,75 %

Current Ratio

6,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 238 000	2 856 000	2 286 000	1 661 000
Net Income	1 414 000	2 073 000	1 693 000	1 290 000
Total Assets	7 628 000	6 064 000	3 860 000	1 783 000
Total Equity	6 500 000	5 086 000	3 013 000	1 320 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 238 000	2 856 000	2 286 000	1 661 000
Expenditure	424 000	197 000	113 000	7 000
Operating Profit	1 814 000	2 660 000	2 174 000	1 653 000
Financial Income	0	0	1 000	0
Financial Costs	1 000	2 000	3 000	0
Financial Balance	−1 000	−2 000	−2 000	0
Earnings Before Tax	1 813 000	2 658 000	2 171 000	1 653 000
Tax	399 000	585 000	478 000	364 000
Net Income	1 414 000	2 073 000	1 693 000	1 290 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	612 000	417 000	170 000	0
Total Current Assets	7 016 000	5 646 000	3 690 000	1 783 000
Total Assets	7 628 000	6 064 000	3 860 000	1 783 000
Total Retained Equity	6 470 000	5 056 000	2 983 000	1 290 000
Total Equity	6 500 000	5 086 000	3 013 000	1 320 000
Total Long-Term Debt	9 000	4 000	2 000	0
Total Current Debt	1 118 000	974 000	846 000	464 000
Total Equity and Debt	7 628 000	6 064 000	3 860 000	1 783 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 198 000	2 856 000	2 286 000	1 661 000
Other Income	40 000	0	0	0
Revenue	2 238 000	2 856 000	2 286 000	1 661 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	191 000	107 000	45 000	0
Impairment	0	0	0	0
Expenditure	424 000	197 000	113 000	7 000
Operating Profit	1 814 000	2 660 000	2 174 000	1 653 000
Financial Income	0	0	1 000	0
Financial Costs	1 000	2 000	3 000	0
Financial Balance	−1 000	−2 000	−2 000	0
Dividends	0	0	0	0
Net Income	1 414 000	2 073 000	1 693 000	1 290 000

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	424 000	139 000	0	0
Fixtures	167 000	279 000	170 000	0
Total Tangible Assets	612 000	417 000	170 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	612 000	417 000	170 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 269 000	3 771 000	1 932 000	83 000
Total Current Assets	7 016 000	5 646 000	3 690 000	1 783 000
Total Assets	7 628 000	6 064 000	3 860 000	1 783 000
Total Equity	6 500 000	5 086 000	3 013 000	1 320 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 000	4 000	2 000	0
Creditors	199 000	0	5 000	0
Unpaid Taxes	510 000	375 000	348 000	100 000
Dividends	0	0	0	0
Other Current Debt	16 000	16 000	16 000	0
Total Current Debt	1 118 000	974 000	846 000	464 000
Total Equity and Debt	7 628 000	6 064 000	3 860 000	1 783 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,75 %	40,76 %	56,19 %	97,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	81,05 %	93,14 %	95,1 %	99,52 %
Current Ratio	6,28	5,8	4,36	3,84
Quick Ratio	6,28	5,8	4,36	3,84
Equity Ratio	0,85	0,84	0,78	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %