BRUSHUSET AS

6422 MOLDE

Finances

Share Ownership

Return on Equity

18,41 %

Current Ratio

2,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 930 000	4 990 000	3 364 000	3 293 000
Net Income	3 408 000	3 346 000	2 112 000	2 081 000
Total Assets	22 930 000	22 621 000	20 760 000	20 395 000
Total Equity	18 508 000	18 358 000	18 165 000	17 924 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 930 000	4 990 000	3 364 000	3 293 000
Expenditure	800 000	745 000	727 000	717 000
Operating Profit	4 130 000	4 244 000	2 637 000	2 575 000
Financial Income	240 000	46 000	72 000	93 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	239 000	45 000	71 000	92 000
Earnings Before Tax	4 369 000	4 290 000	2 708 000	2 668 000
Tax	961 000	944 000	596 000	587 000
Net Income	3 408 000	3 346 000	2 112 000	2 081 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 004 000	11 651 000	12 309 000	12 981 000
Total Current Assets	11 926 000	10 971 000	8 451 000	7 413 000
Total Assets	22 930 000	22 621 000	20 760 000	20 395 000
Total Retained Equity	17 390 000	17 241 000	17 047 000	16 806 000
Total Equity	18 508 000	18 358 000	18 165 000	17 924 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 422 000	4 263 000	2 595 000	2 471 000
Total Equity and Debt	22 930 000	22 621 000	20 760 000	20 395 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 930 000	4 990 000	3 364 000	3 293 000
Revenue	4 930 000	4 990 000	3 364 000	3 293 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	604 000	604 000	604 000	604 000
Impairment	0	0	0	0
Expenditure	800 000	745 000	727 000	717 000
Operating Profit	4 130 000	4 244 000	2 637 000	2 575 000
Financial Income	240 000	46 000	72 000	93 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	239 000	45 000	71 000	92 000
Dividends	0	0	0	0
Net Income	3 408 000	3 346 000	2 112 000	2 081 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	993 000	1 035 000	1 089 000	1 157 000
Real Eastate	10 012 000	10 616 000	11 220 000	11 824 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 012 000	10 616 000	11 220 000	11 824 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 004 000	11 651 000	12 309 000	12 981 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	11 926 000	10 971 000	8 451 000	7 413 000
Total Assets	22 930 000	22 621 000	20 760 000	20 395 000
Total Equity	18 508 000	18 358 000	18 165 000	17 924 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	170 000	159 000	158 000	141 000
Dividends	0	0	0	0
Other Current Debt	4 252 000	4 104 000	2 437 000	2 330 000
Total Current Debt	4 422 000	4 263 000	2 595 000	2 471 000
Total Equity and Debt	22 930 000	22 621 000	20 760 000	20 395 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,41 %	18,23 %	11,63 %	11,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	83,77 %	85,05 %	78,39 %	78,2 %
Current Ratio	2,7	2,57	3,26	3
Quick Ratio	2,7	2,57	3,26	3
Equity Ratio	0,81	0,81	0,88	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %