BRU OG WIESE-HANSEN MURMESTERFORRETNING AS

5161 LAKSEVÅG

Finances

Return on Equity

35,04 %

Current Ratio

1,65

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 064 000	26 069 000	28 862 000	25 597 000
Net Income	1 413 000	1 724 000	1 613 000	1 401 000
Total Assets	9 476 000	9 159 000	8 743 000	9 189 000
Total Equity	4 032 000	3 796 000	3 771 000	3 759 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 064 000	26 069 000	28 862 000	25 597 000
Expenditure	27 241 000	23 854 000	26 798 000	23 815 000
Operating Profit	1 822 000	2 215 000	2 064 000	1 782 000
Financial Income	5 000	4 000	13 000	20 000
Financial Costs	9 000	0	4 000	1 000
Financial Balance	−4 000	4 000	9 000	19 000
Earnings Before Tax	1 818 000	2 219 000	2 073 000	1 802 000
Tax	404 000	494 000	461 000	401 000
Net Income	1 413 000	1 724 000	1 613 000	1 401 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 042 000	1 297 000	1 549 000	1 310 000
Total Current Assets	8 434 000	7 863 000	7 195 000	7 879 000
Total Assets	9 476 000	9 159 000	8 743 000	9 189 000
Total Retained Equity	3 932 000	3 696 000	3 671 000	3 659 000
Total Equity	4 032 000	3 796 000	3 771 000	3 759 000
Total Long-Term Debt	329 000	84 000	69 000	35 000
Total Current Debt	5 115 000	5 280 000	4 903 000	5 395 000
Total Equity and Debt	9 476 000	9 159 000	8 743 000	9 189 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 064 000	26 068 000	28 783 000	25 568 000
Other Income	0	0	79 000	29 000
Revenue	29 064 000	26 069 000	28 862 000	25 597 000
Cost of Goods Sold	10 806 000	10 516 000	9 942 000	7 677 000
Salary Costs	9 271 000	10 808 000	14 118 000	13 220 000
Depreciation	663 000	230 000	259 000	258 000
Impairment	0	0	0	0
Expenditure	27 241 000	23 854 000	26 798 000	23 815 000
Operating Profit	1 822 000	2 215 000	2 064 000	1 782 000
Financial Income	5 000	4 000	13 000	20 000
Financial Costs	9 000	0	4 000	1 000
Financial Balance	−4 000	4 000	9 000	19 000
Dividends	0	1 700 000	1 600 000	1 200 000
Net Income	1 413 000	1 724 000	1 613 000	1 401 000

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	0	0	0	0
Fixtures	968 000	1 195 000	1 425 000	1 165 000
Total Tangible Assets	968 000	1 195 000	1 425 000	1 165 000
Total Fiancial Fixed Assets	74 000	102 000	124 000	145 000
Total Fixed Assets	1 042 000	1 297 000	1 549 000	1 310 000
Stock	171 000	220 000	15 000	15 000
Total Investments	0	0	0	0
Cash, Bank	5 203 000	2 377 000	3 237 000	5 163 000
Total Current Assets	8 434 000	7 863 000	7 195 000	7 879 000
Total Assets	9 476 000	9 159 000	8 743 000	9 189 000
Total Equity	4 032 000	3 796 000	3 771 000	3 759 000
Short-Term Group Debt	1 646 000	0	0	0
Total Long-Term Debt	329 000	84 000	69 000	35 000
Creditors	1 156 000	1 082 000	646 000	1 320 000
Unpaid Taxes	1 289 000	1 151 000	1 160 000	1 488 000
Dividends	0	1 700 000	1 600 000	1 200 000
Other Current Debt	1 023 000	2 568 000	2 670 000	2 204 000
Total Current Debt	5 115 000	5 280 000	4 903 000	5 395 000
Total Equity and Debt	9 476 000	9 159 000	8 743 000	9 189 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,04 %	45,42 %	42,77 %	37,27 %
Debt-to-Equity Ratio	0,08	0,02	0,02	0,01
Operating Profit Margin	6,27 %	8,5 %	7,15 %	6,96 %
Current Ratio	1,65	1,49	1,47	1,46
Quick Ratio	1,71	1,55	1,47	1,46
Equity Ratio	0,43	0,41	0,43	0,41
Gross Profit Margin	62,82 %	59,66 %	65,55 %	70,01 %