BLONDIE LOGISTIQUE AS

7716 STEINKJER

Finances

Share Ownership

Return on Equity

0,33 %

Current Ratio

1,3

Debt-to-Equity Ratio

1,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 556 000	2 503 000	2 160 000	2 625 000
Net Income	1 000	24 000	234 000	142 000
Total Assets	867 000	1 033 000	827 000	650 000
Total Equity	304 000	303 000	278 000	44 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 556 000	2 503 000	2 160 000	2 625 000
Expenditure	2 528 000	2 441 000	1 838 000	2 423 000
Operating Profit	28 000	62 000	322 000	203 000
Financial Income	0	0	0	0
Financial Costs	27 000	28 000	22 000	20 000
Financial Balance	−27 000	−28 000	−22 000	−20 000
Earnings Before Tax	1 000	34 000	300 000	182 000
Tax	0	9 000	66 000	40 000
Net Income	1 000	24 000	234 000	142 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	668 000	793 000	439 000	586 000
Total Current Assets	199 000	240 000	388 000	63 000
Total Assets	867 000	1 033 000	827 000	650 000
Total Retained Equity	279 000	278 000	254 000	20 000
Total Equity	304 000	303 000	278 000	44 000
Total Long-Term Debt	410 000	601 000	364 000	335 000
Total Current Debt	153 000	129 000	185 000	271 000
Total Equity and Debt	867 000	1 033 000	827 000	650 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 326 000	2 348 000	1 947 000	2 625 000
Other Income	230 000	155 000	213 000	0
Revenue	2 556 000	2 503 000	2 160 000	2 625 000
Cost of Goods Sold	3 000	3 000	11 000	0
Salary Costs	604 000	704 000	326 000	717 000
Depreciation	125 000	153 000	171 000	141 000
Impairment	0	0	0	0
Expenditure	2 528 000	2 441 000	1 838 000	2 423 000
Operating Profit	28 000	62 000	322 000	203 000
Financial Income	0	0	0	0
Financial Costs	27 000	28 000	22 000	20 000
Financial Balance	−27 000	−28 000	−22 000	−20 000
Dividends	0	0	0	0
Net Income	1 000	24 000	234 000	142 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	668 000	0	0	0
Fixtures	0	793 000	439 000	586 000
Total Tangible Assets	668 000	793 000	439 000	586 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	668 000	793 000	439 000	586 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	39 000	114 000	1 000
Total Current Assets	199 000	240 000	388 000	63 000
Total Assets	867 000	1 033 000	827 000	650 000
Total Equity	304 000	303 000	278 000	44 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	410 000	601 000	364 000	335 000
Creditors	4 000	53 000	1 000	21 000
Unpaid Taxes	0	76 000	81 000	−18 000
Dividends	0	0	0	0
Other Current Debt	23 000	1 000	56 000	196 000
Total Current Debt	153 000	129 000	185 000	271 000
Total Equity and Debt	867 000	1 033 000	827 000	650 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,33 %	7,92 %	84,17 %	322,73 %
Debt-to-Equity Ratio	1,35	1,98	1,31	7,61
Operating Profit Margin	1,1 %	2,48 %	14,91 %	7,73 %
Current Ratio	1,3	1,86	2,1	0,23
Quick Ratio	1,3	1,86	2,1	0,23
Equity Ratio	0,35	0,29	0,34	0,07
Gross Profit Margin	99,88 %	99,88 %	99,49 %	100 %