BRULAND BYGG AS

6813 FØRDE

Finances

Share Ownership

Return on Equity

10,77 %

Current Ratio

1,46

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	80 571 000	77 507 000	60 077 000	49 412 000
Net Income	990 000	2 923 000	1 384 000	22 000
Total Assets	28 471 000	24 741 000	21 976 000	19 790 000
Total Equity	9 192 000	8 202 000	5 279 000	3 895 000

Income (NOK)	2022	2021	2020	2019
Revenue	80 571 000	77 507 000	60 077 000	49 412 000
Expenditure	78 796 000	73 269 000	57 772 000	48 862 000
Operating Profit	1 774 000	4 238 000	2 305 000	550 000
Financial Income	181 000	52 000	2 000	23 000
Financial Costs	683 000	542 000	533 000	539 000
Financial Balance	−502 000	−490 000	−531 000	−516 000
Earnings Before Tax	1 272 000	3 748 000	1 774 000	35 000
Tax	282 000	826 000	390 000	13 000
Net Income	990 000	2 923 000	1 384 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	700 000	798 000	1 725 000	1 767 000
Total Current Assets	27 771 000	23 943 000	20 251 000	18 023 000
Total Assets	28 471 000	24 741 000	21 976 000	19 790 000
Total Retained Equity	6 242 000	5 252 000	2 329 000	945 000
Total Equity	9 192 000	8 202 000	5 279 000	3 895 000
Total Long-Term Debt	201 000	283 000	362 000	133 000
Total Current Debt	19 078 000	16 257 000	16 335 000	15 761 000
Total Equity and Debt	28 471 000	24 741 000	21 976 000	19 790 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	80 571 000	77 507 000	60 077 000	49 297 000
Other Income	0	0	0	115 000
Revenue	80 571 000	77 507 000	60 077 000	49 412 000
Cost of Goods Sold	61 850 000	58 130 000	44 593 000	36 049 000
Salary Costs	9 186 000	9 295 000	7 994 000	7 609 000
Depreciation	164 000	151 000	132 000	107 000
Impairment	0	0	0	0
Expenditure	78 796 000	73 269 000	57 772 000	48 862 000
Operating Profit	1 774 000	4 238 000	2 305 000	550 000
Financial Income	181 000	52 000	2 000	23 000
Financial Costs	683 000	542 000	533 000	539 000
Financial Balance	−502 000	−490 000	−531 000	−516 000
Dividends	0	0	0	0
Net Income	990 000	2 923 000	1 384 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	126 000	181 000	1 006 000	1 397 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	574 000	617 000	719 000	370 000
Total Tangible Assets	574 000	617 000	719 000	370 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	700 000	798 000	1 725 000	1 767 000
Stock	18 409 000	15 641 000	12 515 000	11 557 000
Total Investments	0	0	0	0
Cash, Bank	306 000	327 000	321 000	249 000
Total Current Assets	27 771 000	23 943 000	20 251 000	18 023 000
Total Assets	28 471 000	24 741 000	21 976 000	19 790 000
Total Equity	9 192 000	8 202 000	5 279 000	3 895 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	201 000	283 000	362 000	133 000
Creditors	7 388 000	6 564 000	6 002 000	4 367 000
Unpaid Taxes	1 188 000	1 285 000	1 022 000	798 000
Dividends	0	0	0	0
Other Current Debt	1 346 000	1 007 000	1 223 000	1 291 000
Total Current Debt	19 078 000	16 257 000	16 335 000	15 761 000
Total Equity and Debt	28 471 000	24 741 000	21 976 000	19 790 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,77 %	35,64 %	26,22 %	0,56 %
Debt-to-Equity Ratio	0,02	0,03	0,07	0,03
Operating Profit Margin	2,2 %	5,47 %	3,84 %	1,11 %
Current Ratio	1,46	1,47	1,24	1,14
Quick Ratio	41,51	38,87	5,3	4,29
Equity Ratio	0,32	0,33	0,24	0,2
Gross Profit Margin	23,24 %	25 %	25,77 %	27,04 %