BLIKKENSLAGER FRODE J. KRISTIANSEN AS

1890 RAKKESTAD

Finances

Share Ownership

Return on Equity

18,19 %

Current Ratio

5,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 776 000	7 272 000	7 393 000	6 682 000
Net Income	1 714 000	2 384 000	1 761 000	2 272 000
Total Assets	11 644 000	11 810 000	10 618 000	9 594 000
Total Equity	9 424 000	9 710 000	8 327 000	7 565 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 776 000	7 272 000	7 393 000	6 682 000
Expenditure	6 309 000	4 916 000	5 390 000	4 340 000
Operating Profit	2 467 000	2 357 000	2 002 000	2 343 000
Financial Income	39 000	581 000	229 000	462 000
Financial Costs	264 000	8 000	2 000	10 000
Financial Balance	−225 000	573 000	227 000	452 000
Earnings Before Tax	2 242 000	2 930 000	2 230 000	2 795 000
Tax	528 000	546 000	469 000	523 000
Net Income	1 714 000	2 384 000	1 761 000	2 272 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	413 000	19 000	203 000	434 000
Total Current Assets	11 230 000	11 791 000	10 415 000	9 160 000
Total Assets	11 644 000	11 810 000	10 618 000	9 594 000
Total Retained Equity	9 324 000	9 610 000	8 225 000	7 464 000
Total Equity	9 424 000	9 710 000	8 327 000	7 565 000
Total Long-Term Debt	0	0	0	10 000
Total Current Debt	2 219 000	2 100 000	2 292 000	2 019 000
Total Equity and Debt	11 644 000	11 810 000	10 618 000	9 594 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 776 000	7 272 000	7 393 000	6 682 000
Other Income	0	0	0	0
Revenue	8 776 000	7 272 000	7 393 000	6 682 000
Cost of Goods Sold	3 775 000	2 728 000	3 297 000	2 371 000
Salary Costs	1 757 000	1 497 000	1 368 000	1 330 000
Depreciation	56 000	185 000	227 000	162 000
Impairment	0	0	0	0
Expenditure	6 309 000	4 916 000	5 390 000	4 340 000
Operating Profit	2 467 000	2 357 000	2 002 000	2 343 000
Financial Income	39 000	581 000	229 000	462 000
Financial Costs	264 000	8 000	2 000	10 000
Financial Balance	−225 000	573 000	227 000	452 000
Dividends	2 000 000	1 000 000	1 000 000	1 000 000
Net Income	1 714 000	2 384 000	1 761 000	2 272 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	9 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	413 000	19 000	203 000	421 000
Total Tangible Assets	413 000	19 000	203 000	430 000
Total Fiancial Fixed Assets	0	0	0	4 000
Total Fixed Assets	413 000	19 000	203 000	434 000
Stock	359 000	372 000	253 000	307 000
Total Investments	3 037 000	3 300 000	2 735 000	2 540 000
Cash, Bank	7 069 000	6 713 000	6 074 000	5 523 000
Total Current Assets	11 230 000	11 791 000	10 415 000	9 160 000
Total Assets	11 644 000	11 810 000	10 618 000	9 594 000
Total Equity	9 424 000	9 710 000	8 327 000	7 565 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	10 000
Creditors	209 000	104 000	221 000	68 000
Unpaid Taxes	333 000	311 000	426 000	314 000
Dividends	2 000 000	1 000 000	1 000 000	1 000 000
Other Current Debt	150 000	139 000	166 000	103 000
Total Current Debt	2 219 000	2 100 000	2 292 000	2 019 000
Total Equity and Debt	11 644 000	11 810 000	10 618 000	9 594 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,19 %	24,55 %	21,15 %	30,03 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,11 %	32,41 %	27,08 %	35,06 %
Current Ratio	5,06	5,61	4,54	4,54
Quick Ratio	6,04	6,82	5,11	5,35
Equity Ratio	0,81	0,82	0,78	0,79
Gross Profit Margin	56,98 %	62,49 %	55,4 %	64,52 %