BRUSKELAND AS

0173 OSLO

Finances

Return on Equity

26,09 %

Current Ratio

1,73

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020
Revenue	3 854 000	883 000	518 000
Net Income	120 000	187 000	123 000
Total Assets	708 000	518 000	311 000
Total Equity	460 000	340 000	153 000

Income (NOK)	2022	2021	2020
Revenue	3 854 000	883 000	518 000
Expenditure	3 689 000	644 000	359 000
Operating Profit	165 000	239 000	158 000
Financial Income	0	0	0
Financial Costs	6 000	0	0
Financial Balance	−6 000	0	0
Earnings Before Tax	160 000	239 000	158 000
Tax	39 000	53 000	35 000
Net Income	120 000	187 000	123 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	333 000	333 000	140 000
Total Current Assets	375 000	186 000	171 000
Total Assets	708 000	518 000	311 000
Total Retained Equity	430 000	310 000	123 000
Total Equity	460 000	340 000	153 000
Total Long-Term Debt	30 000	30 000	55 000
Total Current Debt	217 000	149 000	103 000
Total Equity and Debt	708 000	518 000	311 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 854 000	883 000	518 000
Other Income	0	0	0
Revenue	3 854 000	883 000	518 000
Cost of Goods Sold	3 493 000	117 000	63 000
Salary Costs	161 000	480 000	204 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	3 689 000	644 000	359 000
Operating Profit	165 000	239 000	158 000
Financial Income	0	0	0
Financial Costs	6 000	0	0
Financial Balance	−6 000	0	0
Dividends	0	0	0
Net Income	120 000	187 000	123 000

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	333 000	333 000	140 000
Total Fixed Assets	333 000	333 000	140 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	381 000	175 000	62 000
Total Current Assets	375 000	186 000	171 000
Total Assets	708 000	518 000	311 000
Total Equity	460 000	340 000	153 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	30 000	30 000	55 000
Creditors	151 000	−9 000	0
Unpaid Taxes	4 000	74 000	52 000
Dividends	0	0	0
Other Current Debt	5 000	31 000	16 000
Total Current Debt	217 000	149 000	103 000
Total Equity and Debt	708 000	518 000	311 000

Financial indicators	2022	2021	2020
Return on Equity	26,09 %	55 %	80,39 %
Debt-to-Equity Ratio	0,07	0,09	0,36
Operating Profit Margin	4,28 %	27,07 %	30,5 %
Current Ratio	1,73	1,25	1,66
Quick Ratio	1,73	1,25	1,66
Equity Ratio	0,65	0,66	0,49
Gross Profit Margin	9,37 %	86,75 %	87,84 %