BLAKSTAD HAFFNER AS

0567 OSLO

Finances

Share Ownership

Return on Equity

77,66 %

Current Ratio

3,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	116 871 000	26 233 000	23 101 000	5 490 000
Net Income	44 996 000	4 070 000	6 495 000	499 000
Total Assets	78 324 000	18 326 000	13 859 000	4 293 000
Total Equity	57 941 000	12 945 000	8 875 000	2 380 000

Income (NOK)	2022	2021	2020	2019
Revenue	116 871 000	26 233 000	23 101 000	5 490 000
Expenditure	53 170 000	20 813 000	13 535 000	4 851 000
Operating Profit	63 701 000	5 421 000	9 566 000	639 000
Financial Income	260 000	0	54 000	4 000
Financial Costs	1 406 000	183 000	1 281 000	3 000
Financial Balance	−1 146 000	−183 000	−1 227 000	1 000
Earnings Before Tax	62 555 000	5 239 000	8 339 000	640 000
Tax	17 559 000	1 169 000	1 844 000	141 000
Net Income	44 996 000	4 070 000	6 495 000	499 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	144 000	20 000	32 000	0
Total Current Assets	78 180 000	18 306 000	13 827 000	4 293 000
Total Assets	78 324 000	18 326 000	13 859 000	4 293 000
Total Retained Equity	57 911 000	12 915 000	8 845 000	2 350 000
Total Equity	57 941 000	12 945 000	8 875 000	2 380 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	20 383 000	5 381 000	4 982 000	1 913 000
Total Equity and Debt	78 324 000	18 326 000	13 859 000	4 293 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	116 869 000	25 716 000	23 068 000	5 384 000
Other Income	2 000	517 000	33 000	105 000
Revenue	116 871 000	26 233 000	23 101 000	5 490 000
Cost of Goods Sold	47 673 000	16 025 000	9 185 000	1 557 000
Salary Costs	1 582 000	3 165 000	2 270 000	2 112 000
Depreciation	23 000	12 000	4 000	3 000
Impairment	0	0	0	0
Expenditure	53 170 000	20 813 000	13 535 000	4 851 000
Operating Profit	63 701 000	5 421 000	9 566 000	639 000
Financial Income	260 000	0	54 000	4 000
Financial Costs	1 406 000	183 000	1 281 000	3 000
Financial Balance	−1 146 000	−183 000	−1 227 000	1 000
Dividends	0	0	0	0
Net Income	44 996 000	4 070 000	6 495 000	499 000

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	144 000	20 000	32 000	0
Total Tangible Assets	144 000	20 000	32 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	144 000	20 000	32 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 695 000	12 172 000	10 369 000	231 000
Total Current Assets	78 180 000	18 306 000	13 827 000	4 293 000
Total Assets	78 324 000	18 326 000	13 859 000	4 293 000
Total Equity	57 941 000	12 945 000	8 875 000	2 380 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	4 752 000	2 049 000	1 839 000	−83 000
Unpaid Taxes	150 000	275 000	162 000	364 000
Dividends	0	0	0	0
Other Current Debt	1 431 000	1 886 000	1 138 000	1 491 000
Total Current Debt	20 383 000	5 381 000	4 982 000	1 913 000
Total Equity and Debt	78 324 000	18 326 000	13 859 000	4 293 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,66 %	31,44 %	73,18 %	20,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	54,51 %	20,66 %	41,41 %	11,64 %
Current Ratio	3,84	3,4	2,78	2,24
Quick Ratio	3,84	3,4	2,78	2,24
Equity Ratio	0,74	0,71	0,64	0,55
Gross Profit Margin	59,21 %	38,91 %	60,24 %	71,64 %