DYRLEGE BLOHMANN AS

2350 NES PÅ HEDMARKEN

Finances

Return on Equity

31,55 %

Current Ratio

5,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 971 000	2 734 000	2 663 000	2 292 000
Net Income	690 000	694 000	605 000	265 000
Total Assets	2 673 000	2 017 000	2 569 000	2 253 000
Total Equity	2 187 000	1 497 000	1 802 000	1 697 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 971 000	2 734 000	2 663 000	2 292 000
Expenditure	2 092 000	1 845 000	1 891 000	2 067 000
Operating Profit	879 000	889 000	772 000	225 000
Financial Income	6 000	1 000	4 000	90 000
Financial Costs	0	0	0	0
Financial Balance	6 000	1 000	4 000	90 000
Earnings Before Tax	885 000	890 000	776 000	315 000
Tax	195 000	196 000	171 000	51 000
Net Income	690 000	694 000	605 000	265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	66 000	99 000	180 000	289 000
Total Current Assets	2 607 000	1 919 000	2 389 000	1 965 000
Total Assets	2 673 000	2 017 000	2 569 000	2 253 000
Total Retained Equity	2 157 000	1 467 000	1 772 000	1 677 000
Total Equity	2 187 000	1 497 000	1 802 000	1 697 000
Total Long-Term Debt	0	8 000	21 000	0
Total Current Debt	487 000	513 000	746 000	556 000
Total Equity and Debt	2 673 000	2 017 000	2 569 000	2 253 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 893 000	2 675 000	2 490 000	2 275 000
Other Income	78 000	59 000	173 000	17 000
Revenue	2 971 000	2 734 000	2 663 000	2 292 000
Cost of Goods Sold	498 000	458 000	433 000	421 000
Salary Costs	1 101 000	945 000	1 017 000	1 105 000
Depreciation	18 000	29 000	42 000	46 000
Impairment	0	0	0	0
Expenditure	2 092 000	1 845 000	1 891 000	2 067 000
Operating Profit	879 000	889 000	772 000	225 000
Financial Income	6 000	1 000	4 000	90 000
Financial Costs	0	0	0	0
Financial Balance	6 000	1 000	4 000	90 000
Dividends	0	0	350 000	0
Net Income	690 000	694 000	605 000	265 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	0	0	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	11 000	28 000	57 000	99 000
Fixtures	16 000	0	0	13 000
Total Tangible Assets	27 000	28 000	57 000	111 000
Total Fiancial Fixed Assets	31 000	70 000	122 000	174 000
Total Fixed Assets	66 000	99 000	180 000	289 000
Stock	105 000	95 000	117 000	114 000
Total Investments	849 000	849 000	849 000	805 000
Cash, Bank	1 117 000	471 000	937 000	503 000
Total Current Assets	2 607 000	1 919 000	2 389 000	1 965 000
Total Assets	2 673 000	2 017 000	2 569 000	2 253 000
Total Equity	2 187 000	1 497 000	1 802 000	1 697 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	8 000	21 000	0
Creditors	44 000	71 000	64 000	63 000
Unpaid Taxes	108 000	138 000	86 000	86 000
Dividends	0	0	350 000	0
Other Current Debt	124 000	94 000	99 000	359 000
Total Current Debt	487 000	513 000	746 000	556 000
Total Equity and Debt	2 673 000	2 017 000	2 569 000	2 253 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,55 %	46,36 %	33,57 %	15,62 %
Debt-to-Equity Ratio	0	0,01	0,01	0
Operating Profit Margin	29,59 %	32,52 %	28,99 %	9,82 %
Current Ratio	5,35	3,74	3,2	3,53
Quick Ratio	6,82	4,59	3,8	4,45
Equity Ratio	0,82	0,74	0,7	0,75
Gross Profit Margin	83,24 %	83,25 %	83,74 %	81,63 %