BLIKKENSLAGERMESTRENE HENRY HANSEN & SØNN AS

0582 OSLO

Finances

Share Ownership

Return on Equity

53,01 %

Current Ratio

1,3

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	34 998 000	32 158 000	46 168 000	28 280 000
Net Income	1 295 000	1 154 000	3 080 000	1 489 000
Total Assets	8 521 000	7 720 000	10 898 000	7 271 000
Total Equity	2 443 000	2 398 000	2 244 000	1 914 000

Income (NOK)	2022	2021	2020	2019
Revenue	34 998 000	32 158 000	46 168 000	28 280 000
Expenditure	33 250 000	30 597 000	42 161 000	26 346 000
Operating Profit	1 748 000	1 561 000	4 007 000	1 935 000
Financial Income	5 000	4 000	7 000	16 000
Financial Costs	92 000	81 000	65 000	41 000
Financial Balance	−87 000	−77 000	−58 000	−25 000
Earnings Before Tax	1 661 000	1 485 000	3 949 000	1 910 000
Tax	365 000	331 000	870 000	421 000
Net Income	1 295 000	1 154 000	3 080 000	1 489 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 223 000	1 522 000	75 000	92 000
Total Current Assets	7 298 000	6 198 000	10 822 000	7 178 000
Total Assets	8 521 000	7 720 000	10 898 000	7 271 000
Total Retained Equity	1 183 000	1 138 000	984 000	654 000
Total Equity	2 443 000	2 398 000	2 244 000	1 914 000
Total Long-Term Debt	445 000	513 000	0	0
Total Current Debt	5 633 000	4 809 000	8 654 000	5 357 000
Total Equity and Debt	8 521 000	7 720 000	10 898 000	7 271 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 995 000	32 148 000	46 163 000	28 280 000
Other Income	3 000	10 000	5 000	0
Revenue	34 998 000	32 158 000	46 168 000	28 280 000
Cost of Goods Sold	22 325 000	20 667 000	32 632 000	17 068 000
Salary Costs	7 554 000	7 045 000	7 030 000	6 900 000
Depreciation	367 000	299 000	18 000	16 000
Impairment	0	0	0	0
Expenditure	33 250 000	30 597 000	42 161 000	26 346 000
Operating Profit	1 748 000	1 561 000	4 007 000	1 935 000
Financial Income	5 000	4 000	7 000	16 000
Financial Costs	92 000	81 000	65 000	41 000
Financial Balance	−87 000	−77 000	−58 000	−25 000
Dividends	1 250 000	1 000 000	2 750 000	1 000 000
Net Income	1 295 000	1 154 000	3 080 000	1 489 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	37 000	0	23 000	50 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	1 061 000	1 392 000	0	0
Fixtures	125 000	130 000	52 000	43 000
Total Tangible Assets	1 186 000	1 522 000	52 000	43 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 223 000	1 522 000	75 000	92 000
Stock	438 000	359 000	322 000	326 000
Total Investments	0	0	0	0
Cash, Bank	3 149 000	2 728 000	5 655 000	3 080 000
Total Current Assets	7 298 000	6 198 000	10 822 000	7 178 000
Total Assets	8 521 000	7 720 000	10 898 000	7 271 000
Total Equity	2 443 000	2 398 000	2 244 000	1 914 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	445 000	513 000	0	0
Creditors	1 956 000	1 785 000	2 961 000	2 045 000
Unpaid Taxes	1 068 000	811 000	1 095 000	781 000
Dividends	1 250 000	1 000 000	2 750 000	1 000 000
Other Current Debt	953 000	909 000	1 006 000	1 114 000
Total Current Debt	5 633 000	4 809 000	8 654 000	5 357 000
Total Equity and Debt	8 521 000	7 720 000	10 898 000	7 271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,01 %	48,12 %	137,25 %	77,8 %
Debt-to-Equity Ratio	0,18	0,21	0	0
Operating Profit Margin	4,99 %	4,85 %	8,68 %	6,84 %
Current Ratio	1,3	1,29	1,25	1,34
Quick Ratio	1,4	1,39	1,3	1,43
Equity Ratio	0,29	0,31	0,21	0,26
Gross Profit Margin	36,21 %	35,73 %	29,32 %	39,65 %