BLONDES AS

0365 OSLO

Finances

Share Ownership

Return on Equity

31,47 %

Current Ratio

1,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 809 000	12 677 000	11 636 000	11 778 000
Net Income	203 000	230 000	208 000	277 000
Total Assets	1 721 000	1 816 000	1 691 000	1 400 000
Total Equity	645 000	443 000	443 000	545 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 809 000	12 677 000	11 636 000	11 778 000
Expenditure	13 549 000	12 384 000	11 372 000	11 470 000
Operating Profit	260 000	294 000	265 000	308 000
Financial Income	0	1 000	2 000	3 000
Financial Costs	0	0	1 000	1 000
Financial Balance	0	1 000	1 000	2 000
Earnings Before Tax	260 000	294 000	266 000	311 000
Tax	57 000	65 000	59 000	33 000
Net Income	203 000	230 000	208 000	277 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	200 000	201 000	201 000	210 000
Total Current Assets	1 521 000	1 615 000	1 490 000	1 190 000
Total Assets	1 721 000	1 816 000	1 691 000	1 400 000
Total Retained Equity	211 000	9 000	9 000	111 000
Total Equity	645 000	443 000	443 000	545 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 075 000	1 373 000	1 249 000	855 000
Total Equity and Debt	1 721 000	1 816 000	1 691 000	1 400 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 809 000	12 549 000	11 636 000	11 778 000
Other Income	0	128 000	0	0
Revenue	13 809 000	12 677 000	11 636 000	11 778 000
Cost of Goods Sold	6 542 000	6 075 000	5 533 000	5 716 000
Salary Costs	3 875 000	3 448 000	2 931 000	2 793 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	13 549 000	12 384 000	11 372 000	11 470 000
Operating Profit	260 000	294 000	265 000	308 000
Financial Income	0	1 000	2 000	3 000
Financial Costs	0	0	1 000	1 000
Financial Balance	0	1 000	1 000	2 000
Dividends	0	230 000	310 000	0
Net Income	203 000	230 000	208 000	277 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	200 000	201 000	201 000	210 000
Total Fixed Assets	200 000	201 000	201 000	210 000
Stock	69 000	74 000	45 000	53 000
Total Investments	0	0	0	0
Cash, Bank	1 343 000	1 471 000	1 354 000	1 069 000
Total Current Assets	1 521 000	1 615 000	1 490 000	1 190 000
Total Assets	1 721 000	1 816 000	1 691 000	1 400 000
Total Equity	645 000	443 000	443 000	545 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	320 000	385 000	387 000	369 000
Unpaid Taxes	425 000	392 000	275 000	278 000
Dividends	0	230 000	310 000	0
Other Current Debt	273 000	301 000	217 000	174 000
Total Current Debt	1 075 000	1 373 000	1 249 000	855 000
Total Equity and Debt	1 721 000	1 816 000	1 691 000	1 400 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,47 %	51,92 %	46,95 %	50,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,88 %	2,32 %	2,28 %	2,62 %
Current Ratio	1,41	1,18	1,19	1,39
Quick Ratio	1,51	1,24	1,24	1,48
Equity Ratio	0,37	0,24	0,26	0,39
Gross Profit Margin	52,63 %	52,08 %	52,45 %	51,47 %