BLAKSTAD OLJE AS

7200 KYRKSÆTERØRA

Finances

Return on Equity

6,07 %

Current Ratio

1,25

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 959 000	49 673 000	39 498 000	46 891 000
Net Income	161 000	789 000	897 000	1 060 000
Total Assets	7 202 000	6 707 000	9 697 000	7 613 000
Total Equity	2 654 000	2 493 000	1 704 000	1 307 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 959 000	49 673 000	39 498 000	46 891 000
Expenditure	51 687 000	48 560 000	38 227 000	45 408 000
Operating Profit	272 000	1 113 000	1 271 000	1 484 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	70 000	102 000	124 000	129 000
Financial Balance	−66 000	−101 000	−122 000	−125 000
Earnings Before Tax	206 000	1 012 000	1 150 000	1 358 000
Tax	45 000	223 000	253 000	299 000
Net Income	161 000	789 000	897 000	1 060 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 755 000	1 742 000	2 111 000	2 262 000
Total Current Assets	5 447 000	4 964 000	7 586 000	5 351 000
Total Assets	7 202 000	6 707 000	9 697 000	7 613 000
Total Retained Equity	2 198 000	2 038 000	1 248 000	851 000
Total Equity	2 654 000	2 493 000	1 704 000	1 307 000
Total Long-Term Debt	174 000	211 000	1 438 000	823 000
Total Current Debt	4 375 000	4 003 000	6 555 000	5 482 000
Total Equity and Debt	7 202 000	6 707 000	9 697 000	7 613 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	51 900 000	49 641 000	39 434 000	46 469 000
Other Income	59 000	31 000	65 000	422 000
Revenue	51 959 000	49 673 000	39 498 000	46 891 000
Cost of Goods Sold	47 991 000	44 950 000	34 686 000	41 615 000
Salary Costs	636 000	632 000	590 000	583 000
Depreciation	378 000	369 000	380 000	350 000
Impairment	0	0	0	0
Expenditure	51 687 000	48 560 000	38 227 000	45 408 000
Operating Profit	272 000	1 113 000	1 271 000	1 484 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	70 000	102 000	124 000	129 000
Financial Balance	−66 000	−101 000	−122 000	−125 000
Dividends	0	0	500 000	0
Net Income	161 000	789 000	897 000	1 060 000

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	1 664 000	1 587 000	1 886 000	2 101 000
Fixtures	89 000	153 000	222 000	159 000
Total Tangible Assets	1 752 000	1 740 000	2 108 000	2 259 000
Total Fiancial Fixed Assets	3 000	3 000	3 000	3 000
Total Fixed Assets	1 755 000	1 742 000	2 111 000	2 262 000
Stock	1 477 000	1 179 000	3 342 000	910 000
Total Investments	0	0	0	0
Cash, Bank	1 538 000	1 215 000	1 417 000	1 038 000
Total Current Assets	5 447 000	4 964 000	7 586 000	5 351 000
Total Assets	7 202 000	6 707 000	9 697 000	7 613 000
Total Equity	2 654 000	2 493 000	1 704 000	1 307 000
Short-Term Group Debt	1 171 000	1 061 000	2 961 000	3 047 000
Total Long-Term Debt	174 000	211 000	1 438 000	823 000
Creditors	2 722 000	2 442 000	2 565 000	2 174 000
Unpaid Taxes	187 000	38 000	32 000	81 000
Dividends	0	0	500 000	0
Other Current Debt	213 000	194 000	205 000	180 000
Total Current Debt	4 375 000	4 003 000	6 555 000	5 482 000
Total Equity and Debt	7 202 000	6 707 000	9 697 000	7 613 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,07 %	31,65 %	52,64 %	81,1 %
Debt-to-Equity Ratio	0,07	0,08	0,84	0,63
Operating Profit Margin	0,52 %	2,24 %	3,22 %	3,16 %
Current Ratio	1,25	1,24	1,16	0,98
Quick Ratio	1,88	1,76	2,36	1,17
Equity Ratio	0,37	0,37	0,18	0,17
Gross Profit Margin	7,64 %	9,51 %	12,18 %	11,25 %