BLIKKENSLAGERSERVICE STRØM AS

8480 ANDENES

Finances

Share Ownership

Return on Equity

10,24 %

Current Ratio

6,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 537 000	2 398 000	2 355 000	1 745 000
Net Income	262 000	379 000	440 000	−2 000
Total Assets	2 955 000	2 695 000	2 201 000	1 623 000
Total Equity	2 559 000	2 297 000	1 918 000	1 478 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 537 000	2 398 000	2 355 000	1 745 000
Expenditure	2 188 000	1 911 000	1 798 000	1 771 000
Operating Profit	348 000	486 000	556 000	−9 000
Financial Income	10 000	2 000	4 000	8 000
Financial Costs	0	2 000	1 000	0
Financial Balance	10 000	0	3 000	8 000
Earnings Before Tax	357 000	486 000	559 000	−2 000
Tax	96 000	107 000	119 000	0
Net Income	262 000	379 000	440 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	527 000	724 000	922 000	463 000
Total Current Assets	2 428 000	1 970 000	1 280 000	1 160 000
Total Assets	2 955 000	2 695 000	2 201 000	1 623 000
Total Retained Equity	2 529 000	2 267 000	1 888 000	1 448 000
Total Equity	2 559 000	2 297 000	1 918 000	1 478 000
Total Long-Term Debt	0	0	10 000	0
Total Current Debt	396 000	398 000	274 000	146 000
Total Equity and Debt	2 955 000	2 695 000	2 201 000	1 623 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 536 000	2 397 000	2 332 000	1 743 000
Other Income	0	1 000	22 000	2 000
Revenue	2 537 000	2 398 000	2 355 000	1 745 000
Cost of Goods Sold	574 000	475 000	563 000	339 000
Salary Costs	994 000	860 000	690 000	867 000
Depreciation	197 000	197 000	120 000	65 000
Impairment	0	0	0	0
Expenditure	2 188 000	1 911 000	1 798 000	1 771 000
Operating Profit	348 000	486 000	556 000	−9 000
Financial Income	10 000	2 000	4 000	8 000
Financial Costs	0	2 000	1 000	0
Financial Balance	10 000	0	3 000	8 000
Dividends	0	0	0	0
Net Income	262 000	379 000	440 000	−2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	143 000	152 000	160 000	168 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	384 000	573 000	762 000	295 000
Total Tangible Assets	527 000	724 000	922 000	463 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	527 000	724 000	922 000	463 000
Stock	10 000	7 000	10 000	42 000
Total Investments	0	0	0	0
Cash, Bank	2 317 000	1 806 000	1 239 000	1 069 000
Total Current Assets	2 428 000	1 970 000	1 280 000	1 160 000
Total Assets	2 955 000	2 695 000	2 201 000	1 623 000
Total Equity	2 559 000	2 297 000	1 918 000	1 478 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	10 000	0
Creditors	46 000	61 000	19 000	4 000
Unpaid Taxes	154 000	137 000	75 000	55 000
Dividends	0	0	0	0
Other Current Debt	100 000	82 000	71 000	87 000
Total Current Debt	396 000	398 000	274 000	146 000
Total Equity and Debt	2 955 000	2 695 000	2 201 000	1 623 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,24 %	16,5 %	22,94 %	−0,14 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	13,72 %	20,27 %	23,61 %	−0,52 %
Current Ratio	6,13	4,95	4,67	7,95
Quick Ratio	6,29	5,04	4,85	11,15
Equity Ratio	0,87	0,85	0,87	0,91
Gross Profit Margin	77,37 %	80,19 %	76,09 %	80,57 %