BRUS AS

1170 OSLO

Finances

Return on Equity

29,94 %

Current Ratio

53,77

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	780 000	884 000	813 000	828 000
Net Income	39 843 000	9 569 000	16 910 000	6 314 000
Total Assets	152 259 000	118 227 000	108 944 000	96 991 000
Total Equity	133 055 000	93 212 000	93 643 000	76 732 000

Income (NOK)	2022	2021	2020	2019
Revenue	780 000	884 000	813 000	828 000
Expenditure	554 000	520 000	447 000	412 000
Operating Profit	225 000	365 000	366 000	416 000
Financial Income	47 936 000	11 486 000	17 308 000	7 187 000
Financial Costs	7 956 000	730 000	387 000	755 000
Financial Balance	39 980 000	10 756 000	16 921 000	6 432 000
Earnings Before Tax	40 205 000	11 121 000	17 288 000	6 848 000
Tax	362 000	1 552 000	377 000	534 000
Net Income	39 843 000	9 569 000	16 910 000	6 314 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	105 641 000	88 126 000	79 576 000	73 980 000
Total Current Assets	46 618 000	30 101 000	29 367 000	23 011 000
Total Assets	152 259 000	118 227 000	108 944 000	96 991 000
Total Retained Equity	129 802 000	89 959 000	72 789 000	55 879 000
Total Equity	133 055 000	93 212 000	93 643 000	76 732 000
Total Long-Term Debt	18 337 000	22 246 000	14 943 000	18 970 000
Total Current Debt	867 000	2 769 000	358 000	1 288 000
Total Equity and Debt	152 259 000	118 227 000	108 944 000	96 991 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	37 000	0	0
Other Income	780 000	847 000	813 000	828 000
Revenue	780 000	884 000	813 000	828 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	82 000	82 000	48 000	0
Impairment	0	0	0	0
Expenditure	554 000	520 000	447 000	412 000
Operating Profit	225 000	365 000	366 000	416 000
Financial Income	47 936 000	11 486 000	17 308 000	7 187 000
Financial Costs	7 956 000	730 000	387 000	755 000
Financial Balance	39 980 000	10 756 000	16 921 000	6 432 000
Dividends	0	0	0	0
Net Income	39 843 000	9 569 000	16 910 000	6 314 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	10 000
Real Eastate	23 856 000	23 856 000	26 356 000	23 856 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	199 000	281 000	363 000	0
Total Tangible Assets	24 054 000	24 136 000	26 719 000	23 856 000
Total Fiancial Fixed Assets	81 586 000	63 989 000	52 858 000	50 114 000
Total Fixed Assets	105 641 000	88 126 000	79 576 000	73 980 000
Stock	0	0	0	0
Total Investments	36 448 000	23 923 000	24 448 000	20 243 000
Cash, Bank	8 860 000	4 103 000	3 663 000	736 000
Total Current Assets	46 618 000	30 101 000	29 367 000	23 011 000
Total Assets	152 259 000	118 227 000	108 944 000	96 991 000
Total Equity	133 055 000	93 212 000	93 643 000	76 732 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 337 000	22 246 000	14 943 000	18 970 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	11 000	2 000	0
Total Current Debt	867 000	2 769 000	358 000	1 288 000
Total Equity and Debt	152 259 000	118 227 000	108 944 000	96 991 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,94 %	10,27 %	18,06 %	8,23 %
Debt-to-Equity Ratio	0,14	0,24	0,16	0,25
Operating Profit Margin	28,85 %	41,29 %	45,02 %	50,24 %
Current Ratio	53,77	10,87	82,03	17,87
Quick Ratio	53,77	10,87	82,03	17,87
Equity Ratio	0,87	0,79	0,86	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %