REVISJONSSELSKAPET J BRUSERUD & CO AS

0275 OSLO

Finances

Return on Equity

−0,66 %

Current Ratio

0,18

Debt-to-Equity Ratio

0,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 007 000	3 092 000	2 993 000	3 277 000
Net Income	−8 000	91 000	6 000	82 000
Total Assets	3 071 000	3 254 000	3 187 000	3 265 000
Total Equity	1 211 000	1 220 000	1 219 000	1 212 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 007 000	3 092 000	2 993 000	3 277 000
Expenditure	2 865 000	2 858 000	2 824 000	3 040 000
Operating Profit	141 000	234 000	169 000	238 000
Financial Income	0	0	0	3 000
Financial Costs	134 000	106 000	141 000	121 000
Financial Balance	−134 000	−106 000	−141 000	−118 000
Earnings Before Tax	7 000	128 000	29 000	120 000
Tax	15 000	37 000	22 000	38 000
Net Income	−8 000	91 000	6 000	82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 931 000	2 909 000	2 912 000	2 909 000
Total Current Assets	140 000	345 000	276 000	356 000
Total Assets	3 071 000	3 254 000	3 187 000	3 265 000
Total Retained Equity	1 111 000	1 120 000	1 119 000	1 112 000
Total Equity	1 211 000	1 220 000	1 219 000	1 212 000
Total Long-Term Debt	1 100 000	1 132 000	1 186 000	1 229 000
Total Current Debt	760 000	902 000	783 000	824 000
Total Equity and Debt	3 071 000	3 254 000	3 187 000	3 265 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 846 000	2 927 000	2 806 000	3 061 000
Other Income	160 000	165 000	187 000	216 000
Revenue	3 007 000	3 092 000	2 993 000	3 277 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 026 000	2 019 000	1 894 000	2 075 000
Depreciation	5 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 865 000	2 858 000	2 824 000	3 040 000
Operating Profit	141 000	234 000	169 000	238 000
Financial Income	0	0	0	3 000
Financial Costs	134 000	106 000	141 000	121 000
Financial Balance	−134 000	−106 000	−141 000	−118 000
Dividends	0	90 000	0	80 000
Net Income	−8 000	91 000	6 000	82 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 806 000	2 806 000	2 806 000	2 806 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	0	0	0
Total Tangible Assets	2 828 000	2 806 000	2 806 000	2 806 000
Total Fiancial Fixed Assets	103 000	103 000	105 000	103 000
Total Fixed Assets	2 931 000	2 909 000	2 912 000	2 909 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	54 000	125 000	95 000	148 000
Total Current Assets	140 000	345 000	276 000	356 000
Total Assets	3 071 000	3 254 000	3 187 000	3 265 000
Total Equity	1 211 000	1 220 000	1 219 000	1 212 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 100 000	1 132 000	1 186 000	1 229 000
Creditors	0	9 000	10 000	12 000
Unpaid Taxes	233 000	345 000	279 000	325 000
Dividends	0	90 000	0	80 000
Other Current Debt	487 000	420 000	489 000	379 000
Total Current Debt	760 000	902 000	783 000	824 000
Total Equity and Debt	3 071 000	3 254 000	3 187 000	3 265 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,66 %	7,46 %	0,49 %	6,77 %
Debt-to-Equity Ratio	0,91	0,93	0,97	1,01
Operating Profit Margin	4,69 %	7,57 %	5,65 %	7,26 %
Current Ratio	0,18	0,38	0,35	0,43
Quick Ratio	0,18	0,38	0,35	0,43
Equity Ratio	0,39	0,37	0,38	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %