BLAKSTAD ELEKTRO AS

7018 TRONDHEIM

Finances

Share Ownership

Return on Equity

40,55 %

Current Ratio

2,18

Debt-to-Equity Ratio

0,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 465 000	3 599 000	4 609 000	4 289 000
Net Income	682 000	353 000	943 000	462 000
Total Assets	3 599 000	2 714 000	2 289 000	2 053 000
Total Equity	1 682 000	1 251 000	1 098 000	1 155 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 465 000	3 599 000	4 609 000	4 289 000
Expenditure	3 530 000	3 186 000	3 318 000	3 561 000
Operating Profit	898 000	439 000	1 222 000	671 000
Financial Income	8 000	2 000	13 000	2 000
Financial Costs	45 000	31 000	3 000	10 000
Financial Balance	−37 000	−29 000	10 000	−8 000
Earnings Before Tax	861 000	410 000	1 232 000	663 000
Tax	179 000	57 000	289 000	202 000
Net Income	682 000	353 000	943 000	462 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 112 000	1 156 000	47 000	127 000
Total Current Assets	2 487 000	1 558 000	2 242 000	1 927 000
Total Assets	3 599 000	2 714 000	2 289 000	2 053 000
Total Retained Equity	1 580 000	1 148 000	995 000	1 052 000
Total Equity	1 682 000	1 251 000	1 098 000	1 155 000
Total Long-Term Debt	774 000	848 000	3 000	3 000
Total Current Debt	1 142 000	616 000	1 187 000	895 000
Total Equity and Debt	3 599 000	2 714 000	2 289 000	2 053 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 465 000	3 599 000	4 609 000	4 289 000
Other Income	0	0	0	0
Revenue	4 465 000	3 599 000	4 609 000	4 289 000
Cost of Goods Sold	1 616 000	1 445 000	1 436 000	1 433 000
Salary Costs	1 462 000	1 307 000	1 446 000	1 397 000
Depreciation	45 000	76 000	80 000	80 000
Impairment	0	0	0	0
Expenditure	3 530 000	3 186 000	3 318 000	3 561 000
Operating Profit	898 000	439 000	1 222 000	671 000
Financial Income	8 000	2 000	13 000	2 000
Financial Costs	45 000	31 000	3 000	10 000
Financial Balance	−37 000	−29 000	10 000	−8 000
Dividends	250 000	0	0	0
Net Income	682 000	353 000	943 000	462 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 112 000	1 153 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	3 000	47 000	127 000
Total Tangible Assets	1 112 000	1 156 000	47 000	127 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 112 000	1 156 000	47 000	127 000
Stock	99 000	149 000	121 000	192 000
Total Investments	0	0	0	0
Cash, Bank	1 780 000	1 134 000	824 000	791 000
Total Current Assets	2 487 000	1 558 000	2 242 000	1 927 000
Total Assets	3 599 000	2 714 000	2 289 000	2 053 000
Total Equity	1 682 000	1 251 000	1 098 000	1 155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	774 000	848 000	3 000	3 000
Creditors	209 000	137 000	245 000	127 000
Unpaid Taxes	304 000	234 000	274 000	250 000
Dividends	250 000	0	0	0
Other Current Debt	200 000	188 000	380 000	316 000
Total Current Debt	1 142 000	616 000	1 187 000	895 000
Total Equity and Debt	3 599 000	2 714 000	2 289 000	2 053 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,55 %	28,22 %	85,88 %	40 %
Debt-to-Equity Ratio	0,46	0,68	0	0
Operating Profit Margin	20,11 %	12,2 %	26,51 %	15,64 %
Current Ratio	2,18	2,53	1,89	2,15
Quick Ratio	2,38	3,34	2,1	2,74
Equity Ratio	0,47	0,46	0,48	0,56
Gross Profit Margin	63,81 %	59,85 %	68,84 %	66,59 %