BLÅSEISOLASJON AS

3520 JEVNAKER

Finances

Share Ownership

Return on Equity

87,9 %

Current Ratio

2,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 811 000	3 245 000	3 769 000	2 898 000
Net Income	777 000	−1 316 000	1 050 000	36 000
Total Assets	1 623 000	673 000	1 356 000	1 041 000
Total Equity	884 000	340 000	1 656 000	1 129 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 811 000	3 245 000	3 769 000	2 898 000
Expenditure	3 755 000	4 444 000	2 969 000	3 119 000
Operating Profit	996 000	−1 199 000	801 000	−221 000
Financial Income	2 000	0	170 000	0
Financial Costs	2 000	10 000	12 000	10 000
Financial Balance	0	−10 000	158 000	−10 000
Earnings Before Tax	996 000	−1 209 000	959 000	−231 000
Tax	219 000	107 000	−91 000	−267 000
Net Income	777 000	−1 316 000	1 050 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 000	102 000	836 000	811 000
Total Current Assets	1 558 000	571 000	521 000	230 000
Total Assets	1 623 000	673 000	1 356 000	1 041 000
Total Retained Equity	856 000	312 000	1 628 000	1 101 000
Total Equity	884 000	340 000	1 656 000	1 129 000
Total Long-Term Debt	0	0	48 000	25 000
Total Current Debt	739 000	333 000	−348 000	−113 000
Total Equity and Debt	1 623 000	673 000	1 356 000	1 041 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 810 000	3 245 000	3 769 000	2 898 000
Other Income	1 000	0	0	0
Revenue	4 811 000	3 245 000	3 769 000	2 898 000
Cost of Goods Sold	2 092 000	1 146 000	1 769 000	1 623 000
Salary Costs	657 000	428 000	556 000	587 000
Depreciation	51 000	48 000	0	0
Impairment	0	0	0	0
Expenditure	3 755 000	4 444 000	2 969 000	3 119 000
Operating Profit	996 000	−1 199 000	801 000	−221 000
Financial Income	2 000	0	170 000	0
Financial Costs	2 000	10 000	12 000	10 000
Financial Balance	0	−10 000	158 000	−10 000
Dividends	0	0	200 000	0
Net Income	777 000	−1 316 000	1 050 000	36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	7 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	58 000	93 000	0	0
Fixtures	0	2 000	160 000	160 000
Total Tangible Assets	58 000	95 000	160 000	160 000
Total Fiancial Fixed Assets	0	0	676 000	651 000
Total Fixed Assets	65 000	102 000	836 000	811 000
Stock	55 000	115 000	118 000	174 000
Total Investments	0	0	0	0
Cash, Bank	888 000	185 000	366 000	−19 000
Total Current Assets	1 558 000	571 000	521 000	230 000
Total Assets	1 623 000	673 000	1 356 000	1 041 000
Total Equity	884 000	340 000	1 656 000	1 129 000
Short-Term Group Debt	299 000	0	0	0
Total Long-Term Debt	0	0	48 000	25 000
Creditors	55 000	95 000	−299 000	275 000
Unpaid Taxes	146 000	46 000	−138 000	−52 000
Dividends	0	0	200 000	0
Other Current Debt	86 000	46 000	62 000	65 000
Total Current Debt	739 000	333 000	−348 000	−113 000
Total Equity and Debt	1 623 000	673 000	1 356 000	1 041 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,9 %	−387,06 %	63,41 %	3,19 %
Debt-to-Equity Ratio	0	0	0,03	0,02
Operating Profit Margin	20,7 %	−36,95 %	21,25 %	−7,63 %
Current Ratio	2,11	1,71	−1,5	−2,04
Quick Ratio	2,28	2,62	−1,12	−0,8
Equity Ratio	0,54	0,51	1,22	1,08
Gross Profit Margin	56,52 %	64,68 %	53,06 %	44 %