BLÅKLOKKEVEIEN 12 AS

2315 HAMAR

Finances

Share Ownership

Return on Equity

5,88 %

Current Ratio

14,57

Debt-to-Equity Ratio

0,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 105 000	1 084 000	1 071 000	1 086 000
Net Income	159 000	262 000	283 000	237 000
Total Assets	5 039 000	5 148 000	5 090 000	5 034 000
Total Equity	2 704 000	2 545 000	2 283 000	2 000 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 105 000	1 084 000	1 071 000	1 086 000
Expenditure	803 000	669 000	605 000	661 000
Operating Profit	302 000	415 000	466 000	425 000
Financial Income	0	0	0	0
Financial Costs	98 000	79 000	103 000	120 000
Financial Balance	−98 000	−79 000	−103 000	−120 000
Earnings Before Tax	204 000	336 000	363 000	304 000
Tax	45 000	74 000	80 000	67 000
Net Income	159 000	262 000	283 000	237 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 064 000	4 202 000	4 340 000	4 478 000
Total Current Assets	976 000	946 000	750 000	556 000
Total Assets	5 039 000	5 148 000	5 090 000	5 034 000
Total Retained Equity	2 663 000	2 504 000	2 242 000	1 960 000
Total Equity	2 704 000	2 545 000	2 283 000	2 000 000
Total Long-Term Debt	2 268 000	2 512 000	2 711 000	2 949 000
Total Current Debt	67 000	92 000	96 000	85 000
Total Equity and Debt	5 039 000	5 148 000	5 090 000	5 034 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 105 000	1 084 000	1 071 000	1 086 000
Revenue	1 105 000	1 084 000	1 071 000	1 086 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	138 000	138 000	138 000	138 000
Impairment	0	0	0	0
Expenditure	803 000	669 000	605 000	661 000
Operating Profit	302 000	415 000	466 000	425 000
Financial Income	0	0	0	0
Financial Costs	98 000	79 000	103 000	120 000
Financial Balance	−98 000	−79 000	−103 000	−120 000
Dividends	0	0	0	0
Net Income	159 000	262 000	283 000	237 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 064 000	4 202 000	4 340 000	4 478 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 064 000	4 202 000	4 340 000	4 478 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 064 000	4 202 000	4 340 000	4 478 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	976 000	946 000	750 000	556 000
Total Current Assets	976 000	946 000	750 000	556 000
Total Assets	5 039 000	5 148 000	5 090 000	5 034 000
Total Equity	2 704 000	2 545 000	2 283 000	2 000 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 268 000	2 512 000	2 711 000	2 949 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	21 000	18 000	18 000	21 000
Total Current Debt	67 000	92 000	96 000	85 000
Total Equity and Debt	5 039 000	5 148 000	5 090 000	5 034 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,88 %	10,29 %	12,4 %	11,85 %
Debt-to-Equity Ratio	0,84	0,99	1,19	1,47
Operating Profit Margin	27,33 %	38,28 %	43,51 %	39,13 %
Current Ratio	14,57	10,28	7,81	6,54
Quick Ratio	14,57	10,28	7,81	6,54
Equity Ratio	0,54	0,49	0,45	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %