BLÅBYGGET AS

7075 TILLER

Finances

Share Ownership

Return on Equity

27,88 %

Current Ratio

2,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 281 000	1 174 000	1 215 000	1 134 000
Net Income	792 000	826 000	827 000	646 000
Total Assets	3 795 000	3 965 000	3 146 000	2 295 000
Total Equity	2 841 000	2 679 000	2 853 000	2 026 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 281 000	1 174 000	1 215 000	1 134 000
Expenditure	269 000	119 000	158 000	192 000
Operating Profit	1 012 000	1 056 000	1 057 000	942 000
Financial Income	3 000	3 000	3 000	4 000
Financial Costs	0	0	0	119 000
Financial Balance	3 000	3 000	3 000	−115 000
Earnings Before Tax	1 015 000	1 059 000	1 060 000	828 000
Tax	223 000	233 000	233 000	182 000
Net Income	792 000	826 000	827 000	646 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 676 000	1 695 000	1 715 000	1 735 000
Total Current Assets	2 119 000	2 270 000	1 431 000	560 000
Total Assets	3 795 000	3 965 000	3 146 000	2 295 000
Total Retained Equity	2 766 000	2 604 000	2 778 000	1 951 000
Total Equity	2 841 000	2 679 000	2 853 000	2 026 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	954 000	1 286 000	293 000	269 000
Total Equity and Debt	3 795 000	3 965 000	3 146 000	2 295 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	31 000
Other Income	1 281 000	1 174 000	1 215 000	1 103 000
Revenue	1 281 000	1 174 000	1 215 000	1 134 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	16 000	16 000	16 000	16 000
Impairment	0	0	0	0
Expenditure	269 000	119 000	158 000	192 000
Operating Profit	1 012 000	1 056 000	1 057 000	942 000
Financial Income	3 000	3 000	3 000	4 000
Financial Costs	0	0	0	119 000
Financial Balance	3 000	3 000	3 000	−115 000
Dividends	630 000	1 000 000	0	0
Net Income	792 000	826 000	827 000	646 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	85 000	89 000	92 000	97 000
Real Eastate	1 591 000	1 607 000	1 622 000	1 638 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 591 000	1 607 000	1 622 000	1 638 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 676 000	1 695 000	1 715 000	1 735 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 094 000	2 246 000	1 381 000	560 000
Total Current Assets	2 119 000	2 270 000	1 431 000	560 000
Total Assets	3 795 000	3 965 000	3 146 000	2 295 000
Total Equity	2 841 000	2 679 000	2 853 000	2 026 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	70 000	26 000	23 000	26 000
Unpaid Taxes	34 000	31 000	41 000	66 000
Dividends	630 000	1 000 000	0	0
Other Current Debt	0	0	0	0
Total Current Debt	954 000	1 286 000	293 000	269 000
Total Equity and Debt	3 795 000	3 965 000	3 146 000	2 295 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,88 %	30,83 %	28,99 %	31,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	79 %	89,95 %	87 %	83,07 %
Current Ratio	2,22	1,77	4,88	2,08
Quick Ratio	2,22	1,77	4,88	2,08
Equity Ratio	0,75	0,68	0,91	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %