BLIKKENSLAGER STIAN BRANDAL AS

3077 SANDE I VESTFOLD

Finances

Share Ownership

Return on Equity

12,86 %

Current Ratio

2,15

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 750 000	3 538 000	2 865 000	1 481 000
Net Income	148 000	314 000	376 000	22 000
Total Assets	1 859 000	1 578 000	1 109 000	625 000
Total Equity	1 151 000	1 003 000	688 000	312 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 750 000	3 538 000	2 865 000	1 481 000
Expenditure	3 558 000	3 136 000	2 383 000	1 452 000
Operating Profit	190 000	401 000	482 000	29 000
Financial Income	0	5 000	0	0
Financial Costs	0	4 000	0	1 000
Financial Balance	0	1 000	0	−1 000
Earnings Before Tax	190 000	403 000	482 000	29 000
Tax	42 000	89 000	106 000	6 000
Net Income	148 000	314 000	376 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	352 000	226 000	220 000	49 000
Total Current Assets	1 508 000	1 352 000	888 000	576 000
Total Assets	1 859 000	1 578 000	1 109 000	625 000
Total Retained Equity	1 121 000	973 000	658 000	282 000
Total Equity	1 151 000	1 003 000	688 000	312 000
Total Long-Term Debt	7 000	3 000	3 000	1 000
Total Current Debt	701 000	572 000	417 000	311 000
Total Equity and Debt	1 859 000	1 578 000	1 109 000	625 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 749 000	3 538 000	2 865 000	1 481 000
Other Income	0	0	0	0
Revenue	3 750 000	3 538 000	2 865 000	1 481 000
Cost of Goods Sold	787 000	862 000	480 000	274 000
Salary Costs	1 730 000	1 426 000	1 156 000	695 000
Depreciation	35 000	20 000	11 000	9 000
Impairment	0	0	0	0
Expenditure	3 558 000	3 136 000	2 383 000	1 452 000
Operating Profit	190 000	401 000	482 000	29 000
Financial Income	0	5 000	0	0
Financial Costs	0	4 000	0	1 000
Financial Balance	0	1 000	0	−1 000
Dividends	0	0	0	0
Net Income	148 000	314 000	376 000	22 000

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	168 000	0	0	0
Fixtures	77 000	99 000	76 000	46 000
Total Tangible Assets	245 000	99 000	76 000	46 000
Total Fiancial Fixed Assets	106 000	127 000	145 000	3 000
Total Fixed Assets	352 000	226 000	220 000	49 000
Stock	180 000	123 000	105 000	80 000
Total Investments	0	0	0	0
Cash, Bank	907 000	911 000	425 000	238 000
Total Current Assets	1 508 000	1 352 000	888 000	576 000
Total Assets	1 859 000	1 578 000	1 109 000	625 000
Total Equity	1 151 000	1 003 000	688 000	312 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	3 000	3 000	1 000
Creditors	177 000	158 000	23 000	137 000
Unpaid Taxes	304 000	197 000	166 000	99 000
Dividends	0	0	0	0
Other Current Debt	183 000	129 000	124 000	69 000
Total Current Debt	701 000	572 000	417 000	311 000
Total Equity and Debt	1 859 000	1 578 000	1 109 000	625 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,86 %	31,31 %	54,65 %	7,05 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	5,07 %	11,33 %	16,82 %	1,96 %
Current Ratio	2,15	2,36	2,13	1,85
Quick Ratio	2,89	3,01	2,85	2,49
Equity Ratio	0,62	0,64	0,62	0,5
Gross Profit Margin	79,01 %	75,64 %	83,25 %	81,5 %