BRYNKLINIKKEN AS

0667 OSLO

Finances

Share Ownership

Return on Equity

547,08 %

Current Ratio

0,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 134 000	13 645 000	11 740 000	10 805 000
Net Income	1 499 000	1 045 000	513 000	366 000
Total Assets	2 953 000	2 418 000	1 860 000	1 431 000
Total Equity	274 000	275 000	230 000	117 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 134 000	13 645 000	11 740 000	10 805 000
Expenditure	13 212 000	12 305 000	11 083 000	10 336 000
Operating Profit	1 923 000	1 340 000	658 000	470 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	1 922 000	1 340 000	658 000	469 000
Tax	423 000	295 000	145 000	103 000
Net Income	1 499 000	1 045 000	513 000	366 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	420 000	505 000	355 000	265 000
Total Current Assets	2 533 000	1 913 000	1 506 000	1 166 000
Total Assets	2 953 000	2 418 000	1 860 000	1 431 000
Total Retained Equity	256 000	256 000	212 000	99 000
Total Equity	274 000	275 000	230 000	117 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 679 000	2 143 000	1 630 000	1 314 000
Total Equity and Debt	2 953 000	2 418 000	1 860 000	1 431 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 302 000	1 963 000	1 894 000	1 744 000
Other Income	12 832 000	11 681 000	9 846 000	9 062 000
Revenue	15 134 000	13 645 000	11 740 000	10 805 000
Cost of Goods Sold	7 749 000	7 278 000	6 418 000	5 830 000
Salary Costs	2 713 000	2 450 000	2 353 000	2 230 000
Depreciation	141 000	148 000	103 000	97 000
Impairment	0	0	0	0
Expenditure	13 212 000	12 305 000	11 083 000	10 336 000
Operating Profit	1 923 000	1 340 000	658 000	470 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	1 500 000	1 000 000	400 000	300 000
Net Income	1 499 000	1 045 000	513 000	366 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	9 000	1 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	394 000	496 000	353 000	264 000
Total Tangible Assets	394 000	496 000	353 000	264 000
Total Fiancial Fixed Assets	10 000	0	0	0
Total Fixed Assets	420 000	505 000	355 000	265 000
Stock	95 000	61 000	66 000	50 000
Total Investments	0	0	0	0
Cash, Bank	1 359 000	1 007 000	1 043 000	444 000
Total Current Assets	2 533 000	1 913 000	1 506 000	1 166 000
Total Assets	2 953 000	2 418 000	1 860 000	1 431 000
Total Equity	274 000	275 000	230 000	117 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	259 000	460 000	718 000	400 000
Unpaid Taxes	168 000	156 000	141 000	140 000
Dividends	1 500 000	1 000 000	400 000	300 000
Other Current Debt	321 000	225 000	226 000	367 000
Total Current Debt	2 679 000	2 143 000	1 630 000	1 314 000
Total Equity and Debt	2 953 000	2 418 000	1 860 000	1 431 000

Financial indicators	2022	2021	2020	2019
Return on Equity	547,08 %	380 %	223,04 %	312,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,71 %	9,82 %	5,6 %	4,35 %
Current Ratio	0,95	0,89	0,92	0,89
Quick Ratio	0,98	0,92	0,96	0,92
Equity Ratio	0,09	0,11	0,12	0,08
Gross Profit Margin	48,8 %	46,66 %	45,33 %	46,04 %