BRUUSGAARD INTERNATIONAL AS

1338 SANDVIKA

Finances

Return on Equity

10,56 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2023	2022	2021
Revenue	17 500 000	14 100 000	9 000 000
Net Income	16 524 000	13 131 000	7 654 000
Total Assets	176 041 000	177 969 000	165 417 000
Total Equity	156 464 000	169 540 000	164 009 000

Income (NOK)	2023	2022	2021
Revenue	17 500 000	14 100 000	9 000 000
Expenditure	87 000	114 000	62 000
Operating Profit	17 413 000	13 986 000	8 938 000
Financial Income	15 000	0	0
Financial Costs	50 000	0	0
Financial Balance	−35 000	0	0
Earnings Before Tax	17 378 000	13 986 000	8 938 000
Tax	854 000	855 000	1 284 000
Net Income	16 524 000	13 131 000	7 654 000

Balance (NOK)	2023	2022	2021
Total Fixed Assets	156 325 000	156 325 000	156 325 000
Total Current Assets	19 716 000	21 644 000	9 092 000
Total Assets	176 041 000	177 969 000	165 417 000
Total Retained Equity	109 000	13 185 000	7 654 000
Total Equity	156 464 000	169 540 000	164 009 000
Total Long-Term Debt	0	0	0
Total Current Debt	19 577 000	8 430 000	1 408 000
Total Equity and Debt	176 041 000	177 969 000	165 417 000

Cash flow (NOK)	2023	2022	2021
Sales Income	0	0	0
Other Income	17 500 000	14 100 000	9 000 000
Revenue	17 500 000	14 100 000	9 000 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	87 000	114 000	62 000
Operating Profit	17 413 000	13 986 000	8 938 000
Financial Income	15 000	0	0
Financial Costs	50 000	0	0
Financial Balance	−35 000	0	0
Dividends	16 500 000	0	0
Net Income	16 524 000	13 131 000	7 654 000

Balance details (NOK)	2023	2022	2021
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	156 325 000	156 325 000	156 325 000
Total Fixed Assets	156 325 000	156 325 000	156 325 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	10 500 000	7 544 000	92 000
Total Current Assets	19 716 000	21 644 000	9 092 000
Total Assets	176 041 000	177 969 000	165 417 000
Total Equity	156 464 000	169 540 000	164 009 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	2 000	10 000	24 000
Unpaid Taxes	0	0	0
Dividends	16 500 000	0	0
Other Current Debt	2 651 000	6 280 000	100 000
Total Current Debt	19 577 000	8 430 000	1 408 000
Total Equity and Debt	176 041 000	177 969 000	165 417 000

Financial indicators	2023	2022	2021
Return on Equity	10,56 %	7,75 %	4,67 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	99,5 %	99,19 %	99,31 %
Current Ratio	1,01	2,57	6,46
Quick Ratio	1,01	2,57	6,46
Equity Ratio	0,89	0,95	0,99
Gross Profit Margin	100 %	100 %	100 %