BLAKER VANNVERK SA

1925 BLAKER

Finances

Share Ownership

Return on Equity

13,17 %

Current Ratio

5,83

Debt-to-Equity Ratio

0,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 580 000	4 251 000	4 025 000	3 856 000
Net Income	1 015 000	453 000	378 000	384 000
Total Assets	13 162 000	12 680 000	12 336 000	9 886 000
Total Equity	7 709 000	6 561 000	6 036 000	5 640 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 580 000	4 251 000	4 025 000	3 856 000
Expenditure	3 399 000	3 667 000	3 501 000	3 305 000
Operating Profit	1 181 000	583 000	524 000	551 000
Financial Income	40 000	31 000	33 000	50 000
Financial Costs	206 000	161 000	179 000	218 000
Financial Balance	−166 000	−130 000	−146 000	−168 000
Earnings Before Tax	1 015 000	453 000	378 000	384 000
Tax	0	0	0	0
Net Income	1 015 000	453 000	378 000	384 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 717 000	8 710 000	9 148 000	6 615 000
Total Current Assets	4 445 000	3 970 000	3 188 000	3 271 000
Total Assets	13 162 000	12 680 000	12 336 000	9 886 000
Total Retained Equity	7 003 000	5 988 000	5 534 000	5 156 000
Total Equity	7 709 000	6 561 000	6 036 000	5 640 000
Total Long-Term Debt	4 690 000	5 360 000	6 030 000	3 764 000
Total Current Debt	762 000	759 000	271 000	482 000
Total Equity and Debt	13 162 000	12 680 000	12 336 000	9 886 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 579 000	4 242 000	4 022 000	3 856 000
Other Income	1 000	9 000	3 000	0
Revenue	4 580 000	4 251 000	4 025 000	3 856 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 021 000	760 000	849 000	812 000
Depreciation	534 000	529 000	470 000	423 000
Impairment	0	0	0	0
Expenditure	3 399 000	3 667 000	3 501 000	3 305 000
Operating Profit	1 181 000	583 000	524 000	551 000
Financial Income	40 000	31 000	33 000	50 000
Financial Costs	206 000	161 000	179 000	218 000
Financial Balance	−166 000	−130 000	−146 000	−168 000
Dividends	0	0	0	0
Net Income	1 015 000	453 000	378 000	384 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 717 000	8 710 000	9 148 000	6 615 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 717 000	8 710 000	9 148 000	6 615 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 717 000	8 710 000	9 148 000	6 615 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 073 000	3 444 000	2 888 000	2 937 000
Total Current Assets	4 445 000	3 970 000	3 188 000	3 271 000
Total Assets	13 162 000	12 680 000	12 336 000	9 886 000
Total Equity	7 709 000	6 561 000	6 036 000	5 640 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 690 000	5 360 000	6 030 000	3 764 000
Creditors	438 000	516 000	20 000	289 000
Unpaid Taxes	171 000	116 000	129 000	134 000
Dividends	0	0	0	0
Other Current Debt	153 000	127 000	121 000	59 000
Total Current Debt	762 000	759 000	271 000	482 000
Total Equity and Debt	13 162 000	12 680 000	12 336 000	9 886 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,17 %	6,9 %	6,26 %	6,81 %
Debt-to-Equity Ratio	0,61	0,82	1	0,67
Operating Profit Margin	25,79 %	13,71 %	13,02 %	14,29 %
Current Ratio	5,83	5,23	11,76	6,79
Quick Ratio	5,83	5,23	11,76	6,79
Equity Ratio	0,59	0,52	0,49	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %