J L BRUVIK AS

5132 NYBORG

Finances

Share Ownership

Return on Equity

5,35 %

Current Ratio

4,53

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	91 024 000	85 970 000	83 812 000	76 620 000
Net Income	3 514 000	11 056 000	9 342 000	7 899 000
Total Assets	83 633 000	85 936 000	75 951 000	68 143 000
Total Equity	65 731 000	63 745 000	56 689 000	51 348 000

Income (NOK)	2022	2021	2020	2019
Revenue	91 024 000	85 970 000	83 812 000	76 620 000
Expenditure	84 035 000	75 446 000	77 398 000	69 851 000
Operating Profit	6 989 000	10 524 000	6 414 000	6 769 000
Financial Income	466 000	3 461 000	4 970 000	3 090 000
Financial Costs	2 505 000	853 000	491 000	40 000
Financial Balance	−2 039 000	2 608 000	4 479 000	3 050 000
Earnings Before Tax	4 950 000	13 133 000	10 893 000	9 820 000
Tax	1 436 000	2 077 000	1 551 000	1 921 000
Net Income	3 514 000	11 056 000	9 342 000	7 899 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 916 000	6 266 000	3 528 000	3 755 000
Total Current Assets	76 717 000	79 670 000	72 423 000	64 388 000
Total Assets	83 633 000	85 936 000	75 951 000	68 143 000
Total Retained Equity	65 201 000	63 215 000	56 159 000	50 818 000
Total Equity	65 731 000	63 745 000	56 689 000	51 348 000
Total Long-Term Debt	958 000	0	518 000	0
Total Current Debt	16 943 000	22 191 000	18 744 000	16 796 000
Total Equity and Debt	83 633 000	85 936 000	75 951 000	68 143 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	91 024 000	85 739 000	83 784 000	76 596 000
Other Income	0	231 000	27 000	24 000
Revenue	91 024 000	85 970 000	83 812 000	76 620 000
Cost of Goods Sold	43 102 000	35 891 000	36 722 000	30 640 000
Salary Costs	29 496 000	28 605 000	29 178 000	27 111 000
Depreciation	1 034 000	708 000	471 000	205 000
Impairment	0	0	0	0
Expenditure	84 035 000	75 446 000	77 398 000	69 851 000
Operating Profit	6 989 000	10 524 000	6 414 000	6 769 000
Financial Income	466 000	3 461 000	4 970 000	3 090 000
Financial Costs	2 505 000	853 000	491 000	40 000
Financial Balance	−2 039 000	2 608 000	4 479 000	3 050 000
Dividends	1 500 000	4 000 000	4 000 000	4 000 000
Net Income	3 514 000	11 056 000	9 342 000	7 899 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	79 000	0	122 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	5 696 000	5 385 000	2 986 000	3 378 000
Fixtures	1 220 000	802 000	542 000	256 000
Total Tangible Assets	6 916 000	6 186 000	3 528 000	3 633 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 916 000	6 266 000	3 528 000	3 755 000
Stock	15 652 000	15 355 000	14 059 000	0
Total Investments	37 822 000	39 773 000	37 244 000	32 568 000
Cash, Bank	4 306 000	7 839 000	6 080 000	3 716 000
Total Current Assets	76 717 000	79 670 000	72 423 000	64 388 000
Total Assets	83 633 000	85 936 000	75 951 000	68 143 000
Total Equity	65 731 000	63 745 000	56 689 000	51 348 000
Short-Term Group Debt	36 000	0	0	0
Total Long-Term Debt	958 000	0	518 000	0
Creditors	3 748 000	3 279 000	2 689 000	2 281 000
Unpaid Taxes	4 674 000	5 089 000	4 057 000	3 844 000
Dividends	1 500 000	4 000 000	4 000 000	4 000 000
Other Current Debt	6 595 000	7 150 000	7 086 000	9 161 000
Total Current Debt	16 943 000	22 191 000	18 744 000	16 796 000
Total Equity and Debt	83 633 000	85 936 000	75 951 000	68 143 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,35 %	17,34 %	16,48 %	15,38 %
Debt-to-Equity Ratio	0,01	0	0,01	0
Operating Profit Margin	7,68 %	12,24 %	7,65 %	8,83 %
Current Ratio	4,53	3,59	3,86	3,83
Quick Ratio	59,42	11,65	15,46	3,83
Equity Ratio	0,79	0,74	0,75	0,75
Gross Profit Margin	52,65 %	58,25 %	56,19 %	60,01 %