BRUNKEBERG MASKIN AS

3850 KVITESEID

Finances

Share Ownership

Return on Equity

23,33 %

Current Ratio

0,86

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 356 000	6 417 000	6 082 000	5 254 000
Net Income	171 000	109 000	−132 000	16 000
Total Assets	2 969 000	2 620 000	2 052 000	2 242 000
Total Equity	733 000	562 000	453 000	585 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 356 000	6 417 000	6 082 000	5 254 000
Expenditure	8 154 000	6 283 000	6 243 000	5 245 000
Operating Profit	201 000	134 000	−161 000	9 000
Financial Income	19 000	18 000	15 000	16 000
Financial Costs	1 000	10 000	21 000	4 000
Financial Balance	18 000	8 000	−6 000	12 000
Earnings Before Tax	219 000	142 000	−167 000	21 000
Tax	48 000	33 000	−35 000	5 000
Net Income	171 000	109 000	−132 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 115 000	927 000	862 000	546 000
Total Current Assets	1 855 000	1 693 000	1 189 000	1 696 000
Total Assets	2 969 000	2 620 000	2 052 000	2 242 000
Total Retained Equity	533 000	362 000	253 000	385 000
Total Equity	733 000	562 000	453 000	585 000
Total Long-Term Debt	88 000	40 000	296 000	41 000
Total Current Debt	2 148 000	2 018 000	1 303 000	1 616 000
Total Equity and Debt	2 969 000	2 620 000	2 052 000	2 242 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 719 000	6 170 000	6 082 000	5 191 000
Other Income	636 000	247 000	0	63 000
Revenue	8 356 000	6 417 000	6 082 000	5 254 000
Cost of Goods Sold	68 000	0	17 000	0
Salary Costs	3 482 000	2 608 000	2 745 000	2 397 000
Depreciation	155 000	115 000	94 000	53 000
Impairment	0	0	0	0
Expenditure	8 154 000	6 283 000	6 243 000	5 245 000
Operating Profit	201 000	134 000	−161 000	9 000
Financial Income	19 000	18 000	15 000	16 000
Financial Costs	1 000	10 000	21 000	4 000
Financial Balance	18 000	8 000	−6 000	12 000
Dividends	0	0	0	0
Net Income	171 000	109 000	−132 000	16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	276 000	315 000	354 000	250 000
Machinery and Plant Facilities	576 000	220 000	0	0
Fixtures	113 000	194 000	224 000	147 000
Total Tangible Assets	966 000	729 000	577 000	397 000
Total Fiancial Fixed Assets	149 000	198 000	285 000	149 000
Total Fixed Assets	1 115 000	927 000	862 000	546 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	256 000	429 000	569 000	287 000
Total Current Assets	1 855 000	1 693 000	1 189 000	1 696 000
Total Assets	2 969 000	2 620 000	2 052 000	2 242 000
Total Equity	733 000	562 000	453 000	585 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	88 000	40 000	296 000	41 000
Creditors	514 000	602 000	244 000	268 000
Unpaid Taxes	560 000	350 000	296 000	599 000
Dividends	0	0	0	0
Other Current Debt	1 074 000	1 065 000	762 000	748 000
Total Current Debt	2 148 000	2 018 000	1 303 000	1 616 000
Total Equity and Debt	2 969 000	2 620 000	2 052 000	2 242 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,33 %	19,4 %	−29,14 %	2,74 %
Debt-to-Equity Ratio	0,12	0,07	0,65	0,07
Operating Profit Margin	2,41 %	2,09 %	−2,65 %	0,17 %
Current Ratio	0,86	0,84	0,91	1,05
Quick Ratio	0,86	0,84	0,91	1,05
Equity Ratio	0,25	0,21	0,22	0,26
Gross Profit Margin	99,19 %	100 %	99,72 %	100 %