BRIMSØ CONSULTING AS

4013 STAVANGER

Finances

Share Ownership

Return on Equity

52,71 %

Current Ratio

3,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 529 000	2 630 000	2 644 000	2 271 000
Net Income	1 196 000	1 284 000	1 241 000	771 000
Total Assets	3 031 000	3 292 000	2 709 000	1 851 000
Total Equity	2 269 000	2 573 000	1 890 000	1 249 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 529 000	2 630 000	2 644 000	2 271 000
Expenditure	997 000	1 074 000	1 052 000	1 283 000
Operating Profit	1 533 000	1 646 000	1 592 000	988 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	0
Earnings Before Tax	1 533 000	1 646 000	1 591 000	988 000
Tax	337 000	362 000	350 000	217 000
Net Income	1 196 000	1 284 000	1 241 000	771 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 031 000	3 292 000	2 709 000	1 851 000
Total Assets	3 031 000	3 292 000	2 709 000	1 851 000
Total Retained Equity	2 239 000	2 543 000	1 860 000	1 219 000
Total Equity	2 269 000	2 573 000	1 890 000	1 249 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	762 000	719 000	819 000	602 000
Total Equity and Debt	3 031 000	3 292 000	2 709 000	1 851 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 529 000	2 630 000	2 644 000	2 271 000
Other Income	0	0	0	0
Revenue	2 529 000	2 630 000	2 644 000	2 271 000
Cost of Goods Sold	0	0	100 000	0
Salary Costs	905 000	925 000	852 000	1 243 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	997 000	1 074 000	1 052 000	1 283 000
Operating Profit	1 533 000	1 646 000	1 592 000	988 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	0
Dividends	1 500 000	600 000	600 000	1 500 000
Net Income	1 196 000	1 284 000	1 241 000	771 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 478 000	2 784 000	2 141 000	1 093 000
Total Current Assets	3 031 000	3 292 000	2 709 000	1 851 000
Total Assets	3 031 000	3 292 000	2 709 000	1 851 000
Total Equity	2 269 000	2 573 000	1 890 000	1 249 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	4 000	11 000	3 000
Unpaid Taxes	192 000	195 000	184 000	189 000
Dividends	1 500 000	600 000	600 000	1 500 000
Other Current Debt	227 000	158 000	274 000	193 000
Total Current Debt	762 000	719 000	819 000	602 000
Total Equity and Debt	3 031 000	3 292 000	2 709 000	1 851 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,71 %	49,9 %	65,66 %	61,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	60,62 %	62,59 %	60,21 %	43,51 %
Current Ratio	3,98	4,58	3,31	3,07
Quick Ratio	3,98	4,58	3,31	3,07
Equity Ratio	0,75	0,78	0,7	0,67
Gross Profit Margin	100 %	100 %	96,22 %	100 %