BORG SANDBLÅSING AS

1743 KLAVESTADHAUGEN

Finances

Share Ownership

Return on Equity

9,88 %

Current Ratio

10,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 995 000	2 591 000	2 796 000	3 616 000
Net Income	456 000	323 000	436 000	900 000
Total Assets	5 080 000	4 510 000	4 284 000	3 908 000
Total Equity	4 615 000	4 159 000	3 836 000	3 400 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 995 000	2 591 000	2 796 000	3 616 000
Expenditure	2 408 000	2 288 000	2 356 000	2 618 000
Operating Profit	586 000	302 000	439 000	998 000
Financial Income	23 000	89 000	98 000	125 000
Financial Costs	19 000	0	1 000	0
Financial Balance	4 000	89 000	97 000	125 000
Earnings Before Tax	590 000	391 000	536 000	1 123 000
Tax	134 000	68 000	100 000	223 000
Net Income	456 000	323 000	436 000	900 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	156 000	209 000	267 000	107 000
Total Current Assets	4 924 000	4 301 000	4 017 000	3 801 000
Total Assets	5 080 000	4 510 000	4 284 000	3 908 000
Total Retained Equity	4 530 000	4 074 000	3 751 000	3 315 000
Total Equity	4 615 000	4 159 000	3 836 000	3 400 000
Total Long-Term Debt	5 000	8 000	9 000	0
Total Current Debt	461 000	343 000	438 000	508 000
Total Equity and Debt	5 080 000	4 510 000	4 284 000	3 908 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 995 000	2 591 000	2 744 000	3 589 000
Other Income	0	0	52 000	27 000
Revenue	2 995 000	2 591 000	2 796 000	3 616 000
Cost of Goods Sold	1 504 000	1 166 000	1 233 000	1 397 000
Salary Costs	450 000	709 000	713 000	724 000
Depreciation	53 000	57 000	52 000	46 000
Impairment	0	0	0	0
Expenditure	2 408 000	2 288 000	2 356 000	2 618 000
Operating Profit	586 000	302 000	439 000	998 000
Financial Income	23 000	89 000	98 000	125 000
Financial Costs	19 000	0	1 000	0
Financial Balance	4 000	89 000	97 000	125 000
Dividends	0	0	0	0
Net Income	456 000	323 000	436 000	900 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	156 000	209 000	267 000	102 000
Total Tangible Assets	156 000	209 000	267 000	102 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	156 000	209 000	267 000	107 000
Stock	0	0	0	0
Total Investments	1 342 000	1 361 000	1 280 000	1 195 000
Cash, Bank	3 337 000	2 695 000	2 344 000	2 006 000
Total Current Assets	4 924 000	4 301 000	4 017 000	3 801 000
Total Assets	5 080 000	4 510 000	4 284 000	3 908 000
Total Equity	4 615 000	4 159 000	3 836 000	3 400 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	8 000	9 000	0
Creditors	181 000	92 000	177 000	70 000
Unpaid Taxes	83 000	78 000	66 000	140 000
Dividends	0	0	0	0
Other Current Debt	60 000	103 000	111 000	79 000
Total Current Debt	461 000	343 000	438 000	508 000
Total Equity and Debt	5 080 000	4 510 000	4 284 000	3 908 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,88 %	7,77 %	11,37 %	26,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,57 %	11,66 %	15,7 %	27,6 %
Current Ratio	10,68	12,54	9,17	7,48
Quick Ratio	10,68	12,54	9,17	7,48
Equity Ratio	0,91	0,92	0,9	0,87
Gross Profit Margin	49,78 %	55 %	55,9 %	61,37 %