BRØDR. BRUNVOLL MOTORFABRIKK AS

6422 MOLDE

Finances

Share Ownership

Return on Equity

1,61 %

Current Ratio

1,15

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	38 549 000	47 867 000	30 746 000	37 379 000
Net Income	1 423 000	2 398 000	1 771 000	1 487 000
Total Assets	103 613 000	87 225 000	15 207 000	15 803 000
Total Equity	88 322 000	80 900 000	10 311 000	2 118 000

Income (NOK)	2022	2021	2020	2019
Revenue	38 549 000	47 867 000	30 746 000	37 379 000
Expenditure	36 242 000	44 636 000	28 514 000	35 583 000
Operating Profit	2 306 000	3 231 000	2 232 000	1 796 000
Financial Income	654 000	35 000	41 000	111 000
Financial Costs	1 136 000	160 000	2 000	0
Financial Balance	−482 000	−125 000	39 000	111 000
Earnings Before Tax	1 824 000	3 105 000	2 271 000	1 907 000
Tax	401 000	708 000	500 000	419 000
Net Income	1 423 000	2 398 000	1 771 000	1 487 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	89 515 000	84 170 000	1 315 000	1 608 000
Total Current Assets	14 098 000	3 055 000	13 892 000	14 195 000
Total Assets	103 613 000	87 225 000	15 207 000	15 803 000
Total Retained Equity	52 176 000	50 754 000	0	807 000
Total Equity	88 322 000	80 900 000	10 311 000	2 118 000
Total Long-Term Debt	2 986 000	3 446 000	25 000	0
Total Current Debt	12 305 000	2 879 000	4 871 000	13 685 000
Total Equity and Debt	103 613 000	87 225 000	15 207 000	15 803 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 805 000	18 084 000	0	0
Other Income	20 744 000	29 783 000	30 746 000	37 379 000
Revenue	38 549 000	47 867 000	30 746 000	37 379 000
Cost of Goods Sold	0	0	0	0
Salary Costs	17 000	17 000	17 000	17 000
Depreciation	17 126 000	17 408 000	549 000	532 000
Impairment	0	0	0	0
Expenditure	36 242 000	44 636 000	28 514 000	35 583 000
Operating Profit	2 306 000	3 231 000	2 232 000	1 796 000
Financial Income	654 000	35 000	41 000	111 000
Financial Costs	1 136 000	160 000	2 000	0
Financial Balance	−482 000	−125 000	39 000	111 000
Dividends	0	0	0	10 000 000
Net Income	1 423 000	2 398 000	1 771 000	1 487 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	823 000	1 203 000	1 315 000	1 608 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	62 347 000	61 583 000	0	0
Fixtures	26 346 000	21 383 000	0	0
Total Tangible Assets	88 693 000	82 966 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	89 515 000	84 170 000	1 315 000	1 608 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	14 098 000	3 055 000	13 892 000	14 195 000
Total Assets	103 613 000	87 225 000	15 207 000	15 803 000
Total Equity	88 322 000	80 900 000	10 311 000	2 118 000
Short-Term Group Debt	11 623 000	2 081 000	4 396 000	10 000 000
Total Long-Term Debt	2 986 000	3 446 000	25 000	0
Creditors	0	0	0	3 266 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	10 000 000
Other Current Debt	0	0	0	0
Total Current Debt	12 305 000	2 879 000	4 871 000	13 685 000
Total Equity and Debt	103 613 000	87 225 000	15 207 000	15 803 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,61 %	2,96 %	17,18 %	70,21 %
Debt-to-Equity Ratio	0,03	0,04	0	0
Operating Profit Margin	5,98 %	6,75 %	7,26 %	4,8 %
Current Ratio	1,15	1,06	2,85	1,04
Quick Ratio	1,15	1,06	2,85	1,04
Equity Ratio	0,85	0,93	0,68	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %