BLOMSTERDALEN EIENDOM AS

5258 BLOMSTERDALEN

Finances

Share Ownership

Return on Equity

23 %

Current Ratio

29,18

Debt-to-Equity Ratio

95,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	412 000	226 000	150 000	112 000
Net Income	23 000	129 000	−10 000	26 000
Total Assets	9 956 000	9 857 000	9 676 000	10 002 000
Total Equity	100 000	108 000	124 000	157 000

Income (NOK)	2022	2021	2020	2019
Revenue	412 000	226 000	150 000	112 000
Expenditure	271 000	62 000	161 000	84 000
Operating Profit	141 000	165 000	−11 000	28 000
Financial Income	2 000	2 000	4 000	5 000
Financial Costs	89 000	0	0	0
Financial Balance	−87 000	2 000	4 000	5 000
Earnings Before Tax	54 000	167 000	−8 000	33 000
Tax	31 000	37 000	2 000	7 000
Net Income	23 000	129 000	−10 000	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	561 000	525 000	486 000	0
Total Current Assets	9 395 000	9 332 000	9 190 000	10 002 000
Total Assets	9 956 000	9 857 000	9 676 000	10 002 000
Total Retained Equity	0	8 000	24 000	57 000
Total Equity	100 000	108 000	124 000	157 000
Total Long-Term Debt	9 534 000	9 467 000	9 467 000	9 583 000
Total Current Debt	322 000	282 000	85 000	263 000
Total Equity and Debt	9 956 000	9 857 000	9 676 000	10 002 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	412 000	226 000	150 000	112 000
Revenue	412 000	226 000	150 000	112 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	271 000	62 000	161 000	84 000
Operating Profit	141 000	165 000	−11 000	28 000
Financial Income	2 000	2 000	4 000	5 000
Financial Costs	89 000	0	0	0
Financial Balance	−87 000	2 000	4 000	5 000
Dividends	31 000	145 000	22 000	43 000
Net Income	23 000	129 000	−10 000	26 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	561 000	525 000	486 000	0
Total Fixed Assets	561 000	525 000	486 000	0
Stock	8 628 000	8 604 000	8 538 000	8 391 000
Total Investments	412 000	0	0	0
Cash, Bank	135 000	681 000	620 000	850 000
Total Current Assets	9 395 000	9 332 000	9 190 000	10 002 000
Total Assets	9 956 000	9 857 000	9 676 000	10 002 000
Total Equity	100 000	108 000	124 000	157 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 534 000	9 467 000	9 467 000	9 583 000
Creditors	0	1 000	3 000	24 000
Unpaid Taxes	103 000	54 000	28 000	20 000
Dividends	31 000	145 000	22 000	43 000
Other Current Debt	205 000	227 000	54 000	219 000
Total Current Debt	322 000	282 000	85 000	263 000
Total Equity and Debt	9 956 000	9 857 000	9 676 000	10 002 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23 %	119,44 %	−8,06 %	16,56 %
Debt-to-Equity Ratio	95,34	87,66	76,35	61,04
Operating Profit Margin	34,22 %	73,01 %	−7,33 %	25 %
Current Ratio	29,18	33,09	108,12	38,03
Quick Ratio	−1,13	−1,12	−1,09	−1,23
Equity Ratio	0,01	0,01	0,01	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %