BLÅHØ ELEKTRO AS

2682 LALM

Finances

Share Ownership

Return on Equity

34,64 %

Current Ratio

1,68

Debt-to-Equity Ratio

0,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 332 000	10 407 000	8 684 000	10 776 000
Net Income	1 209 000	1 213 000	1 007 000	612 000
Total Assets	8 431 000	8 096 000	7 828 000	6 171 000
Total Equity	3 490 000	3 281 000	3 067 000	3 060 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 332 000	10 407 000	8 684 000	10 776 000
Expenditure	9 748 000	8 796 000	7 365 000	10 067 000
Operating Profit	1 585 000	1 612 000	1 318 000	709 000
Financial Income	42 000	9 000	19 000	8 000
Financial Costs	76 000	65 000	46 000	1 000
Financial Balance	−34 000	−56 000	−27 000	7 000
Earnings Before Tax	1 550 000	1 556 000	1 291 000	716 000
Tax	341 000	342 000	284 000	104 000
Net Income	1 209 000	1 213 000	1 007 000	612 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 353 000	2 352 000	2 026 000	196 000
Total Current Assets	6 078 000	5 744 000	5 802 000	5 975 000
Total Assets	8 431 000	8 096 000	7 828 000	6 171 000
Total Retained Equity	3 290 000	3 081 000	2 867 000	2 860 000
Total Equity	3 490 000	3 281 000	3 067 000	3 060 000
Total Long-Term Debt	1 326 000	1 401 000	1 477 000	0
Total Current Debt	3 615 000	3 414 000	3 283 000	3 111 000
Total Equity and Debt	8 431 000	8 096 000	7 828 000	6 171 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 332 000	10 335 000	8 639 000	10 776 000
Other Income	0	72 000	45 000	0
Revenue	11 332 000	10 407 000	8 684 000	10 776 000
Cost of Goods Sold	3 916 000	3 282 000	2 775 000	3 632 000
Salary Costs	4 336 000	3 911 000	3 280 000	4 904 000
Depreciation	227 000	196 000	102 000	53 000
Impairment	0	0	0	0
Expenditure	9 748 000	8 796 000	7 365 000	10 067 000
Operating Profit	1 585 000	1 612 000	1 318 000	709 000
Financial Income	42 000	9 000	19 000	8 000
Financial Costs	76 000	65 000	46 000	1 000
Financial Balance	−34 000	−56 000	−27 000	7 000
Dividends	1 000 000	1 000 000	1 000 000	0
Net Income	1 209 000	1 213 000	1 007 000	612 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	47 000	29 000	23 000	18 000
Real Eastate	1 965 000	1 875 000	1 879 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	341 000	448 000	124 000	178 000
Total Tangible Assets	2 307 000	2 322 000	2 003 000	178 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 353 000	2 352 000	2 026 000	196 000
Stock	973 000	887 000	670 000	499 000
Total Investments	0	0	0	0
Cash, Bank	1 678 000	1 966 000	2 121 000	1 777 000
Total Current Assets	6 078 000	5 744 000	5 802 000	5 975 000
Total Assets	8 431 000	8 096 000	7 828 000	6 171 000
Total Equity	3 490 000	3 281 000	3 067 000	3 060 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 326 000	1 401 000	1 477 000	0
Creditors	784 000	560 000	714 000	318 000
Unpaid Taxes	974 000	1 119 000	828 000	1 112 000
Dividends	1 000 000	1 000 000	1 000 000	0
Other Current Debt	498 000	386 000	452 000	1 559 000
Total Current Debt	3 615 000	3 414 000	3 283 000	3 111 000
Total Equity and Debt	8 431 000	8 096 000	7 828 000	6 171 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,64 %	36,97 %	32,83 %	20 %
Debt-to-Equity Ratio	0,38	0,43	0,48	0
Operating Profit Margin	13,99 %	15,49 %	15,18 %	6,58 %
Current Ratio	1,68	1,68	1,77	1,92
Quick Ratio	2,3	2,27	2,22	2,29
Equity Ratio	0,41	0,41	0,39	0,5
Gross Profit Margin	65,44 %	68,46 %	68,04 %	66,3 %