BLIKKENSLAGERMESTER BRÆKSTAD AS

7540 KLÆBU

Finances

Share Ownership

Return on Equity

59,57 %

Current Ratio

1,31

Debt-to-Equity Ratio

0,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 944 000	21 980 000	21 900 000	27 340 000
Net Income	2 480 000	1 543 000	2 929 000	4 826 000
Total Assets	14 016 000	10 246 000	11 624 000	12 103 000
Total Equity	4 163 000	3 683 000	4 140 000	4 211 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 944 000	21 980 000	21 900 000	27 340 000
Expenditure	22 707 000	19 958 000	18 167 000	21 167 000
Operating Profit	3 237 000	2 022 000	3 733 000	6 173 000
Financial Income	25 000	14 000	22 000	19 000
Financial Costs	65 000	0	3 000	2 000
Financial Balance	−40 000	14 000	19 000	17 000
Earnings Before Tax	3 197 000	2 035 000	3 751 000	6 190 000
Tax	717 000	492 000	822 000	1 364 000
Net Income	2 480 000	1 543 000	2 929 000	4 826 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 634 000	1 774 000	2 031 000	585 000
Total Current Assets	8 382 000	8 473 000	9 593 000	11 519 000
Total Assets	14 016 000	10 246 000	11 624 000	12 103 000
Total Retained Equity	4 063 000	3 583 000	4 040 000	4 111 000
Total Equity	4 163 000	3 683 000	4 140 000	4 211 000
Total Long-Term Debt	3 465 000	0	0	0
Total Current Debt	6 388 000	6 563 000	7 485 000	7 893 000
Total Equity and Debt	14 016 000	10 246 000	11 624 000	12 103 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 866 000	21 980 000	21 900 000	27 340 000
Other Income	78 000	0	0	0
Revenue	25 944 000	21 980 000	21 900 000	27 340 000
Cost of Goods Sold	9 278 000	6 949 000	5 499 000	9 860 000
Salary Costs	9 864 000	9 514 000	9 554 000	8 632 000
Depreciation	189 000	257 000	213 000	131 000
Impairment	0	0	0	0
Expenditure	22 707 000	19 958 000	18 167 000	21 167 000
Operating Profit	3 237 000	2 022 000	3 733 000	6 173 000
Financial Income	25 000	14 000	22 000	19 000
Financial Costs	65 000	0	3 000	2 000
Financial Balance	−40 000	14 000	19 000	17 000
Dividends	2 000 000	2 000 000	3 000 000	3 000 000
Net Income	2 480 000	1 543 000	2 929 000	4 826 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 203 000	0	0	0
Machinery and Plant Facilities	14 000	27 000	278 000	47 000
Fixtures	287 000	463 000	649 000	527 000
Total Tangible Assets	4 505 000	490 000	927 000	574 000
Total Fiancial Fixed Assets	1 129 000	1 284 000	1 104 000	10 000
Total Fixed Assets	5 634 000	1 774 000	2 031 000	585 000
Stock	400 000	276 000	172 000	210 000
Total Investments	0	0	0	0
Cash, Bank	5 341 000	5 819 000	8 090 000	8 023 000
Total Current Assets	8 382 000	8 473 000	9 593 000	11 519 000
Total Assets	14 016 000	10 246 000	11 624 000	12 103 000
Total Equity	4 163 000	3 683 000	4 140 000	4 211 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 465 000	0	0	0
Creditors	475 000	566 000	626 000	404 000
Unpaid Taxes	1 565 000	1 906 000	1 395 000	1 602 000
Dividends	2 000 000	2 000 000	3 000 000	3 000 000
Other Current Debt	1 631 000	1 598 000	1 642 000	1 523 000
Total Current Debt	6 388 000	6 563 000	7 485 000	7 893 000
Total Equity and Debt	14 016 000	10 246 000	11 624 000	12 103 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,57 %	41,9 %	70,75 %	114,6 %
Debt-to-Equity Ratio	0,83	0	0	0
Operating Profit Margin	12,48 %	9,2 %	17,05 %	22,58 %
Current Ratio	1,31	1,29	1,28	1,46
Quick Ratio	1,4	1,35	1,31	1,5
Equity Ratio	0,3	0,36	0,36	0,35
Gross Profit Margin	64,24 %	68,38 %	74,89 %	63,94 %