BLOMQVIST NETTAUKSJON AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

41 %

Current Ratio

0,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	44 525 000	42 297 000	37 036 000	34 664 000
Net Income	1 428 000	1 389 000	2 308 000	1 111 000
Total Assets	31 749 000	32 053 000	29 858 000	13 160 000
Total Equity	3 483 000	3 282 000	3 318 000	2 965 000

Income (NOK)	2022	2021	2020	2019
Revenue	44 525 000	42 297 000	37 036 000	34 664 000
Expenditure	42 574 000	40 374 000	34 128 000	33 165 000
Operating Profit	1 950 000	1 924 000	2 908 000	1 500 000
Financial Income	15 000	1 000	10 000	29 000
Financial Costs	107 000	109 000	128 000	142 000
Financial Balance	−92 000	−108 000	−118 000	−113 000
Earnings Before Tax	1 857 000	1 816 000	2 789 000	1 386 000
Tax	429 000	427 000	482 000	275 000
Net Income	1 428 000	1 389 000	2 308 000	1 111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 201 000	2 371 000	2 112 000	4 921 000
Total Current Assets	17 548 000	29 683 000	27 746 000	8 239 000
Total Assets	31 749 000	32 053 000	29 858 000	13 160 000
Total Retained Equity	2 683 000	2 482 000	2 518 000	2 165 000
Total Equity	3 483 000	3 282 000	3 318 000	2 965 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	28 266 000	28 771 000	26 540 000	10 195 000
Total Equity and Debt	31 749 000	32 053 000	29 858 000	13 160 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	41 851 000	40 172 000	35 075 000	29 596 000
Other Income	2 673 000	2 125 000	1 960 000	5 068 000
Revenue	44 525 000	42 297 000	37 036 000	34 664 000
Cost of Goods Sold	0	0	0	0
Salary Costs	22 521 000	21 404 000	16 955 000	18 638 000
Depreciation	549 000	492 000	356 000	272 000
Impairment	0	0	0	0
Expenditure	42 574 000	40 374 000	34 128 000	33 165 000
Operating Profit	1 950 000	1 924 000	2 908 000	1 500 000
Financial Income	15 000	1 000	10 000	29 000
Financial Costs	107 000	109 000	128 000	142 000
Financial Balance	−92 000	−108 000	−118 000	−113 000
Dividends	0	0	0	0
Net Income	1 428 000	1 389 000	2 308 000	1 111 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	522 000	605 000	630 000	3 604 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 465 000	1 766 000	1 482 000	1 317 000
Total Tangible Assets	1 465 000	1 766 000	1 482 000	1 317 000
Total Fiancial Fixed Assets	12 215 000	0	0	0
Total Fixed Assets	14 201 000	2 371 000	2 112 000	4 921 000
Stock	227 000	85 000	152 000	94 000
Total Investments	139 000	137 000	136 000	137 000
Cash, Bank	11 875 000	12 141 000	15 705 000	3 244 000
Total Current Assets	17 548 000	29 683 000	27 746 000	8 239 000
Total Assets	31 749 000	32 053 000	29 858 000	13 160 000
Total Equity	3 483 000	3 282 000	3 318 000	2 965 000
Short-Term Group Debt	6 159 000	1 827 000	2 505 000	0
Total Long-Term Debt	0	0	0	0
Creditors	15 165 000	19 796 000	16 034 000	4 783 000
Unpaid Taxes	4 822 000	4 618 000	5 915 000	3 699 000
Dividends	0	0	0	0
Other Current Debt	2 119 000	2 530 000	1 980 000	1 713 000
Total Current Debt	28 266 000	28 771 000	26 540 000	10 195 000
Total Equity and Debt	31 749 000	32 053 000	29 858 000	13 160 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41 %	42,32 %	69,56 %	37,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,38 %	4,55 %	7,85 %	4,33 %
Current Ratio	0,62	1,03	1,05	0,81
Quick Ratio	0,63	1,03	1,05	0,82
Equity Ratio	0,11	0,1	0,11	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %