BRUSTAD MARKETING & COMMUNICATION AS

1166 OSLO

Finances

Return on Equity

377,14 %

Current Ratio

0,49

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	506 000	708 000	588 000	711 000
Net Income	−132 000	52 000	−62 000	112 000
Total Assets	221 000	231 000	191 000	261 000
Total Equity	−35 000	97 000	44 000	106 000

Income (NOK)	2022	2021	2020	2019
Revenue	506 000	708 000	588 000	711 000
Expenditure	637 000	650 000	649 000	600 000
Operating Profit	−131 000	57 000	−61 000	112 000
Financial Income	0	0	0	0
Financial Costs	1 000	4 000	1 000	0
Financial Balance	−1 000	−4 000	−1 000	0
Earnings Before Tax	−132 000	52 000	−62 000	112 000
Tax	0	0	0	0
Net Income	−132 000	52 000	−62 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	95 000	95 000	100 000	100 000
Total Current Assets	125 000	135 000	91 000	161 000
Total Assets	221 000	231 000	191 000	261 000
Total Retained Equity	−135 000	−3 000	−56 000	6 000
Total Equity	−35 000	97 000	44 000	106 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	255 000	134 000	147 000	155 000
Total Equity and Debt	221 000	231 000	191 000	261 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	506 000	708 000	588 000	711 000
Other Income	0	0	0	0
Revenue	506 000	708 000	588 000	711 000
Cost of Goods Sold	0	0	1 000	1 000
Salary Costs	393 000	414 000	423 000	376 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	637 000	650 000	649 000	600 000
Operating Profit	−131 000	57 000	−61 000	112 000
Financial Income	0	0	0	0
Financial Costs	1 000	4 000	1 000	0
Financial Balance	−1 000	−4 000	−1 000	0
Dividends	0	0	0	0
Net Income	−132 000	52 000	−62 000	112 000

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	39 000	39 000	39 000	39 000
Total Tangible Assets	39 000	39 000	39 000	39 000
Total Fiancial Fixed Assets	57 000	57 000	61 000	61 000
Total Fixed Assets	95 000	95 000	100 000	100 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	120 000	123 000	50 000	156 000
Total Current Assets	125 000	135 000	91 000	161 000
Total Assets	221 000	231 000	191 000	261 000
Total Equity	−35 000	97 000	44 000	106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	9 000	12 000	10 000
Unpaid Taxes	148 000	38 000	48 000	61 000
Dividends	0	0	0	0
Other Current Debt	86 000	87 000	87 000	84 000
Total Current Debt	255 000	134 000	147 000	155 000
Total Equity and Debt	221 000	231 000	191 000	261 000

Financial indicators	2022	2021	2020	2019
Return on Equity	377,14 %	53,61 %	−140,91 %	105,66 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−25,89 %	8,05 %	−10,37 %	15,75 %
Current Ratio	0,49	1,01	0,62	1,04
Quick Ratio	0,49	1,01	0,62	1,04
Equity Ratio	−0,16	0,42	0,23	0,41
Gross Profit Margin	100 %	100 %	99,83 %	99,86 %