BLENDER AS

0255 OSLO

Finances

Share Ownership

Return on Equity

5,86 %

Current Ratio

1,6

Debt-to-Equity Ratio

1,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	235 558 000	200 158 000	190 054 000	264 052 000
Net Income	1 584 000	1 898 000	−7 645 000	2 707 000
Total Assets	101 446 000	102 114 000	98 238 000	91 937 000
Total Equity	27 027 000	25 443 000	23 545 000	24 859 000

Income (NOK)	2022	2021	2020	2019
Revenue	235 558 000	200 158 000	190 054 000	264 052 000
Expenditure	232 079 000	195 759 000	197 376 000	258 672 000
Operating Profit	3 478 000	4 398 000	−7 322 000	5 380 000
Financial Income	689 000	48 000	1 036 000	1 935 000
Financial Costs	2 136 000	2 010 000	3 513 000	3 837 000
Financial Balance	−1 447 000	−1 962 000	−2 477 000	−1 902 000
Earnings Before Tax	2 031 000	2 436 000	−9 800 000	3 479 000
Tax	447 000	538 000	−2 154 000	772 000
Net Income	1 584 000	1 898 000	−7 645 000	2 707 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 494 000	29 398 000	31 981 000	33 223 000
Total Current Assets	69 951 000	72 716 000	66 256 000	58 713 000
Total Assets	101 446 000	102 114 000	98 238 000	91 937 000
Total Retained Equity	0	0	0	−3 010 000
Total Equity	27 027 000	25 443 000	23 545 000	24 859 000
Total Long-Term Debt	30 625 000	35 000 000	35 000 000	0
Total Current Debt	43 793 000	41 671 000	39 692 000	67 078 000
Total Equity and Debt	101 446 000	102 114 000	98 238 000	91 937 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	233 139 000	190 053 000	181 773 000	261 366 000
Other Income	2 418 000	10 105 000	8 281 000	2 686 000
Revenue	235 558 000	200 158 000	190 054 000	264 052 000
Cost of Goods Sold	57 792 000	44 579 000	43 614 000	69 070 000
Salary Costs	97 665 000	82 880 000	76 643 000	110 477 000
Depreciation	6 555 000	5 842 000	6 342 000	6 023 000
Impairment	179 000	2 160 000	210 000	4 211 000
Expenditure	232 079 000	195 759 000	197 376 000	258 672 000
Operating Profit	3 478 000	4 398 000	−7 322 000	5 380 000
Financial Income	689 000	48 000	1 036 000	1 935 000
Financial Costs	2 136 000	2 010 000	3 513 000	3 837 000
Financial Balance	−1 447 000	−1 962 000	−2 477 000	−1 902 000
Dividends	0	0	0	0
Net Income	1 584 000	1 898 000	−7 645 000	2 707 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 335 000	4 782 000	5 320 000	4 952 000
Real Eastate	15 172 000	14 003 000	16 933 000	17 117 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 280 000	9 828 000	9 728 000	11 093 000
Total Tangible Assets	24 452 000	23 832 000	26 661 000	28 210 000
Total Fiancial Fixed Assets	2 707 000	785 000	0	62 000
Total Fixed Assets	31 494 000	29 398 000	31 981 000	33 223 000
Stock	4 164 000	3 998 000	3 975 000	4 369 000
Total Investments	0	0	0	0
Cash, Bank	162 000	169 000	183 000	693 000
Total Current Assets	69 951 000	72 716 000	66 256 000	58 713 000
Total Assets	101 446 000	102 114 000	98 238 000	91 937 000
Total Equity	27 027 000	25 443 000	23 545 000	24 859 000
Short-Term Group Debt	47 000	10 000	12 000	16 069 000
Total Long-Term Debt	30 625 000	35 000 000	35 000 000	0
Creditors	22 082 000	17 484 000	19 010 000	27 329 000
Unpaid Taxes	9 819 000	13 581 000	10 446 000	11 653 000
Dividends	0	0	0	0
Other Current Debt	11 845 000	10 597 000	10 224 000	12 027 000
Total Current Debt	43 793 000	41 671 000	39 692 000	67 078 000
Total Equity and Debt	101 446 000	102 114 000	98 238 000	91 937 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,86 %	7,46 %	−32,47 %	10,89 %
Debt-to-Equity Ratio	1,13	1,38	1,49	0
Operating Profit Margin	1,48 %	2,2 %	−3,85 %	2,04 %
Current Ratio	1,6	1,75	1,67	0,88
Quick Ratio	1,77	1,93	1,86	0,94
Equity Ratio	0,27	0,25	0,24	0,27
Gross Profit Margin	75,47 %	77,73 %	77,05 %	73,84 %