BRUN OG BLID SOLSENTER AS

5353 STRAUME

Finances

Share Ownership

Return on Equity

47,02 %

Current Ratio

3,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 837 000	14 968 000	12 748 000	18 388 000
Net Income	2 891 000	604 000	2 224 000	3 377 000
Total Assets	7 939 000	6 633 000	9 173 000	6 662 000
Total Equity	6 148 000	3 257 000	2 804 000	3 801 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 837 000	14 968 000	12 748 000	18 388 000
Expenditure	14 372 000	14 691 000	10 381 000	14 388 000
Operating Profit	3 465 000	277 000	2 366 000	3 999 000
Financial Income	222 000	427 000	810 000	417 000
Financial Costs	62 000	56 000	30 000	50 000
Financial Balance	160 000	371 000	780 000	367 000
Earnings Before Tax	3 625 000	647 000	3 146 000	4 366 000
Tax	734 000	43 000	921 000	989 000
Net Income	2 891 000	604 000	2 224 000	3 377 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 193 000	1 938 000	288 000	288 000
Total Current Assets	6 746 000	4 695 000	8 885 000	6 374 000
Total Assets	7 939 000	6 633 000	9 173 000	6 662 000
Total Retained Equity	6 048 000	3 157 000	2 704 000	3 701 000
Total Equity	6 148 000	3 257 000	2 804 000	3 801 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 791 000	3 376 000	6 369 000	2 861 000
Total Equity and Debt	7 939 000	6 633 000	9 173 000	6 662 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 413 000	6 838 000	6 974 000	8 171 000
Other Income	10 423 000	8 130 000	5 774 000	10 216 000
Revenue	17 837 000	14 968 000	12 748 000	18 388 000
Cost of Goods Sold	98 000	133 000	5 000	99 000
Salary Costs	3 354 000	2 532 000	3 075 000	3 653 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	14 372 000	14 691 000	10 381 000	14 388 000
Operating Profit	3 465 000	277 000	2 366 000	3 999 000
Financial Income	222 000	427 000	810 000	417 000
Financial Costs	62 000	56 000	30 000	50 000
Financial Balance	160 000	371 000	780 000	367 000
Dividends	0	0	0	0
Net Income	2 891 000	604 000	2 224 000	3 377 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	43 000	288 000	288 000	288 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 150 000	1 650 000	0	0
Total Fixed Assets	1 193 000	1 938 000	288 000	288 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 882 000	124 000	892 000	183 000
Total Current Assets	6 746 000	4 695 000	8 885 000	6 374 000
Total Assets	7 939 000	6 633 000	9 173 000	6 662 000
Total Equity	6 148 000	3 257 000	2 804 000	3 801 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	669 000	2 277 000	1 337 000	1 904 000
Unpaid Taxes	331 000	421 000	436 000	492 000
Dividends	0	0	0	0
Other Current Debt	302 000	678 000	4 584 000	466 000
Total Current Debt	1 791 000	3 376 000	6 369 000	2 861 000
Total Equity and Debt	7 939 000	6 633 000	9 173 000	6 662 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,02 %	18,54 %	79,32 %	88,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,43 %	1,85 %	18,56 %	21,75 %
Current Ratio	3,77	1,39	1,4	2,23
Quick Ratio	3,77	1,39	1,4	2,23
Equity Ratio	0,77	0,49	0,31	0,57
Gross Profit Margin	99,45 %	99,11 %	99,96 %	99,46 %