BLIKKENSLAGERIET AS

3470 SLEMMESTAD

Finances

Share Ownership

Return on Equity

17,05 %

Current Ratio

1,48

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 636 000	12 244 000	9 977 000	7 768 000
Net Income	271 000	674 000	1 026 000	495 000
Total Assets	4 417 000	4 698 000	3 720 000	1 993 000
Total Equity	1 589 000	1 318 000	894 000	468 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 636 000	12 244 000	9 977 000	7 768 000
Expenditure	10 233 000	11 336 000	8 609 000	7 163 000
Operating Profit	404 000	908 000	1 369 000	604 000
Financial Income	1 000	3 000	0	3 000
Financial Costs	54 000	42 000	54 000	39 000
Financial Balance	−53 000	−39 000	−54 000	−36 000
Earnings Before Tax	351 000	869 000	1 315 000	568 000
Tax	79 000	195 000	289 000	73 000
Net Income	271 000	674 000	1 026 000	495 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 461 000	1 713 000	943 000	382 000
Total Current Assets	2 956 000	2 985 000	2 777 000	1 610 000
Total Assets	4 417 000	4 698 000	3 720 000	1 993 000
Total Retained Equity	1 559 000	1 288 000	864 000	438 000
Total Equity	1 589 000	1 318 000	894 000	468 000
Total Long-Term Debt	827 000	1 012 000	579 000	20 000
Total Current Debt	2 001 000	2 369 000	2 247 000	1 505 000
Total Equity and Debt	4 417 000	4 698 000	3 720 000	1 993 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 564 000	12 060 000	9 955 000	7 768 000
Other Income	73 000	185 000	22 000	0
Revenue	10 636 000	12 244 000	9 977 000	7 768 000
Cost of Goods Sold	2 593 000	4 141 000	1 500 000	1 418 000
Salary Costs	5 161 000	4 765 000	4 629 000	3 819 000
Depreciation	467 000	383 000	223 000	109 000
Impairment	0	0	0	0
Expenditure	10 233 000	11 336 000	8 609 000	7 163 000
Operating Profit	404 000	908 000	1 369 000	604 000
Financial Income	1 000	3 000	0	3 000
Financial Costs	54 000	42 000	54 000	39 000
Financial Balance	−53 000	−39 000	−54 000	−36 000
Dividends	0	250 000	400 000	160 000
Net Income	271 000	674 000	1 026 000	495 000

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	154 000	250 000	185 000	364 000
Total Tangible Assets	1 461 000	1 713 000	943 000	364 000
Total Fiancial Fixed Assets	0	0	0	19 000
Total Fixed Assets	1 461 000	1 713 000	943 000	382 000
Stock	210 000	102 000	275 000	205 000
Total Investments	0	0	0	0
Cash, Bank	2 110 000	1 590 000	1 638 000	1 016 000
Total Current Assets	2 956 000	2 985 000	2 777 000	1 610 000
Total Assets	4 417 000	4 698 000	3 720 000	1 993 000
Total Equity	1 589 000	1 318 000	894 000	468 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	827 000	1 012 000	579 000	20 000
Creditors	474 000	683 000	265 000	263 000
Unpaid Taxes	844 000	827 000	585 000	374 000
Dividends	0	250 000	400 000	160 000
Other Current Debt	584 000	467 000	704 000	619 000
Total Current Debt	2 001 000	2 369 000	2 247 000	1 505 000
Total Equity and Debt	4 417 000	4 698 000	3 720 000	1 993 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,05 %	51,14 %	114,77 %	105,77 %
Debt-to-Equity Ratio	0,52	0,77	0,65	0,04
Operating Profit Margin	3,8 %	7,42 %	13,72 %	7,78 %
Current Ratio	1,48	1,26	1,24	1,07
Quick Ratio	1,65	1,32	1,41	1,24
Equity Ratio	0,36	0,28	0,24	0,23
Gross Profit Margin	75,62 %	66,18 %	84,97 %	81,75 %