BRUA SERVICENTER AS

3933 PORSGRUNN

Finances

Share Ownership

Return on Equity

99,91 %

Current Ratio

1,6

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 660 000	29 487 000	28 777 000	29 218 000
Net Income	2 165 000	2 740 000	2 682 000	1 918 000
Total Assets	6 665 000	8 007 000	7 987 000	7 861 000
Total Equity	2 167 000	2 182 000	2 175 000	2 208 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 660 000	29 487 000	28 777 000	29 218 000
Expenditure	27 970 000	26 014 000	25 387 000	26 734 000
Operating Profit	2 690 000	3 472 000	3 391 000	2 483 000
Financial Income	91 000	40 000	57 000	92 000
Financial Costs	1 000	1 000	3 000	2 000
Financial Balance	90 000	39 000	54 000	90 000
Earnings Before Tax	2 780 000	3 511 000	3 445 000	2 574 000
Tax	615 000	771 000	763 000	656 000
Net Income	2 165 000	2 740 000	2 682 000	1 918 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	446 000	313 000	197 000	233 000
Total Current Assets	6 218 000	7 694 000	7 790 000	7 628 000
Total Assets	6 665 000	8 007 000	7 987 000	7 861 000
Total Retained Equity	2 067 000	2 082 000	2 075 000	2 108 000
Total Equity	2 167 000	2 182 000	2 175 000	2 208 000
Total Long-Term Debt	605 000	777 000	602 000	719 000
Total Current Debt	3 893 000	5 048 000	5 210 000	4 935 000
Total Equity and Debt	6 665 000	8 007 000	7 987 000	7 861 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 487 000	29 362 000	28 659 000	29 099 000
Other Income	172 000	125 000	118 000	119 000
Revenue	30 660 000	29 487 000	28 777 000	29 218 000
Cost of Goods Sold	21 723 000	20 000 000	19 799 000	20 996 000
Salary Costs	3 448 000	3 302 000	3 271 000	3 049 000
Depreciation	145 000	73 000	63 000	56 000
Impairment	0	0	0	0
Expenditure	27 970 000	26 014 000	25 387 000	26 734 000
Operating Profit	2 690 000	3 472 000	3 391 000	2 483 000
Financial Income	91 000	40 000	57 000	92 000
Financial Costs	1 000	1 000	3 000	2 000
Financial Balance	90 000	39 000	54 000	90 000
Dividends	0	0	0	0
Net Income	2 165 000	2 740 000	2 682 000	1 918 000

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	57 000	84 000	112 000	140 000
Fixtures	389 000	229 000	85 000	92 000
Total Tangible Assets	446 000	313 000	197 000	233 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	446 000	313 000	197 000	233 000
Stock	855 000	971 000	859 000	859 000
Total Investments	0	0	0	0
Cash, Bank	4 999 000	6 317 000	6 482 000	6 070 000
Total Current Assets	6 218 000	7 694 000	7 790 000	7 628 000
Total Assets	6 665 000	8 007 000	7 987 000	7 861 000
Total Equity	2 167 000	2 182 000	2 175 000	2 208 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	605 000	777 000	602 000	719 000
Creditors	477 000	884 000	1 054 000	1 335 000
Unpaid Taxes	302 000	374 000	360 000	314 000
Dividends	0	0	0	0
Other Current Debt	3 113 000	3 790 000	3 795 000	3 285 000
Total Current Debt	3 893 000	5 048 000	5 210 000	4 935 000
Total Equity and Debt	6 665 000	8 007 000	7 987 000	7 861 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,91 %	125,57 %	123,31 %	86,87 %
Debt-to-Equity Ratio	0,28	0,36	0,28	0,33
Operating Profit Margin	8,77 %	11,77 %	11,78 %	8,5 %
Current Ratio	1,6	1,52	1,5	1,55
Quick Ratio	2,05	1,89	1,79	1,87
Equity Ratio	0,33	0,27	0,27	0,28
Gross Profit Margin	29,15 %	32,17 %	31,2 %	28,14 %