BLOM BYGGSERVICE AS

8520 ANKENES

Finances

Share Ownership

Return on Equity

78,75 %

Current Ratio

2,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 870 000	11 826 000	11 326 000	15 088 000
Net Income	2 798 000	1 617 000	1 566 000	1 340 000
Total Assets	5 999 000	3 186 000	6 556 000	6 731 000
Total Equity	3 553 000	1 755 000	5 389 000	3 822 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 870 000	11 826 000	11 326 000	15 088 000
Expenditure	12 242 000	9 724 000	9 364 000	13 368 000
Operating Profit	3 627 000	2 102 000	1 962 000	1 719 000
Financial Income	21 000	18 000	51 000	1 000
Financial Costs	58 000	47 000	6 000	1 000
Financial Balance	−37 000	−29 000	45 000	0
Earnings Before Tax	3 590 000	2 073 000	2 007 000	1 719 000
Tax	792 000	457 000	441 000	379 000
Net Income	2 798 000	1 617 000	1 566 000	1 340 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	571 000	756 000	845 000	784 000
Total Current Assets	5 428 000	2 430 000	5 711 000	5 947 000
Total Assets	5 999 000	3 186 000	6 556 000	6 731 000
Total Retained Equity	3 453 000	1 655 000	5 289 000	3 722 000
Total Equity	3 553 000	1 755 000	5 389 000	3 822 000
Total Long-Term Debt	0	14 000	19 000	23 000
Total Current Debt	2 446 000	1 417 000	1 149 000	2 886 000
Total Equity and Debt	5 999 000	3 186 000	6 556 000	6 731 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 870 000	11 819 000	11 326 000	15 088 000
Other Income	0	7 000	0	0
Revenue	15 870 000	11 826 000	11 326 000	15 088 000
Cost of Goods Sold	6 298 000	5 130 000	4 866 000	7 507 000
Salary Costs	2 894 000	2 232 000	2 088 000	2 580 000
Depreciation	212 000	195 000	195 000	191 000
Impairment	0	0	0	0
Expenditure	12 242 000	9 724 000	9 364 000	13 368 000
Operating Profit	3 627 000	2 102 000	1 962 000	1 719 000
Financial Income	21 000	18 000	51 000	1 000
Financial Costs	58 000	47 000	6 000	1 000
Financial Balance	−37 000	−29 000	45 000	0
Dividends	0	0	0	0
Net Income	2 798 000	1 617 000	1 566 000	1 340 000

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	73 000	95 000	116 000	138 000
Fixtures	497 000	661 000	729 000	647 000
Total Tangible Assets	571 000	756 000	845 000	784 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	571 000	756 000	845 000	784 000
Stock	0	0	0	250 000
Total Investments	0	0	0	0
Cash, Bank	2 552 000	1 531 000	5 564 000	5 334 000
Total Current Assets	5 428 000	2 430 000	5 711 000	5 947 000
Total Assets	5 999 000	3 186 000	6 556 000	6 731 000
Total Equity	3 553 000	1 755 000	5 389 000	3 822 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	14 000	19 000	23 000
Creditors	613 000	256 000	148 000	704 000
Unpaid Taxes	664 000	482 000	352 000	862 000
Dividends	0	0	0	0
Other Current Debt	363 000	217 000	204 000	944 000
Total Current Debt	2 446 000	1 417 000	1 149 000	2 886 000
Total Equity and Debt	5 999 000	3 186 000	6 556 000	6 731 000

Financial indicators	2022	2021	2020	2019
Return on Equity	78,75 %	92,14 %	29,06 %	35,06 %
Debt-to-Equity Ratio	0	0,01	0	0,01
Operating Profit Margin	22,85 %	17,77 %	17,32 %	11,39 %
Current Ratio	2,22	1,71	4,97	2,06
Quick Ratio	2,22	1,71	4,97	2,26
Equity Ratio	0,59	0,55	0,82	0,57
Gross Profit Margin	60,32 %	56,62 %	57,04 %	50,25 %