BLONDIE SALONGEN AS

4612 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

24,65 %

Current Ratio

1,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 764 000	1 799 000	1 647 000	1 531 000
Net Income	53 000	7 000	68 000	40 000
Total Assets	516 000	442 000	408 000	284 000
Total Equity	215 000	161 000	154 000	86 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 764 000	1 799 000	1 647 000	1 531 000
Expenditure	1 668 000	1 782 000	1 542 000	1 470 000
Operating Profit	82 000	18 000	106 000	61 000
Financial Income	1 000	0	0	0
Financial Costs	15 000	11 000	10 000	12 000
Financial Balance	−14 000	−11 000	−10 000	−12 000
Earnings Before Tax	68 000	7 000	96 000	49 000
Tax	14 000	0	28 000	10 000
Net Income	53 000	7 000	68 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	2 000	6 000
Total Current Assets	516 000	442 000	406 000	278 000
Total Assets	516 000	442 000	408 000	284 000
Total Retained Equity	185 000	131 000	124 000	56 000
Total Equity	215 000	161 000	154 000	86 000
Total Long-Term Debt	0	0	0	4 000
Total Current Debt	301 000	281 000	254 000	193 000
Total Equity and Debt	516 000	442 000	408 000	284 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 675 000	1 644 000	1 445 000	1 473 000
Other Income	88 000	155 000	202 000	58 000
Revenue	1 764 000	1 799 000	1 647 000	1 531 000
Cost of Goods Sold	356 000	417 000	353 000	336 000
Salary Costs	825 000	898 000	665 000	583 000
Depreciation	0	2 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	1 668 000	1 782 000	1 542 000	1 470 000
Operating Profit	82 000	18 000	106 000	61 000
Financial Income	1 000	0	0	0
Financial Costs	15 000	11 000	10 000	12 000
Financial Balance	−14 000	−11 000	−10 000	−12 000
Dividends	0	0	0	0
Net Income	53 000	7 000	68 000	40 000

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	2 000	6 000
Total Tangible Assets	0	0	2 000	6 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	2 000	6 000
Stock	229 000	252 000	256 000	182 000
Total Investments	0	0	0	0
Cash, Bank	245 000	169 000	134 000	70 000
Total Current Assets	516 000	442 000	406 000	278 000
Total Assets	516 000	442 000	408 000	284 000
Total Equity	215 000	161 000	154 000	86 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	4 000
Creditors	43 000	62 000	44 000	91 000
Unpaid Taxes	110 000	124 000	110 000	37 000
Dividends	0	0	0	0
Other Current Debt	134 000	95 000	72 000	56 000
Total Current Debt	301 000	281 000	254 000	193 000
Total Equity and Debt	516 000	442 000	408 000	284 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,65 %	4,35 %	44,16 %	46,51 %
Debt-to-Equity Ratio	0	0	0	0,05
Operating Profit Margin	4,65 %	1 %	6,44 %	3,98 %
Current Ratio	1,71	1,57	1,6	1,44
Quick Ratio	7,17	15,24	−203	25,27
Equity Ratio	0,42	0,36	0,38	0,3
Gross Profit Margin	79,82 %	76,82 %	78,57 %	78,05 %