BLÅSMO EIENDOM AS

6010 ÅLESUND

Finances

Share Ownership

Return on Equity

88,4 %

Current Ratio

0,02

Debt-to-Equity Ratio

0,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 224 000	67 967 000	0	12 000
Net Income	7 287 000	5 269 000	−362 000	−163 000
Total Assets	40 868 000	40 067 000	75 964 000	10 625 000
Total Equity	8 243 000	8 017 000	8 017 000	8 015 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 224 000	67 967 000	0	12 000
Expenditure	5 171 000	60 817 000	62 000	163 000
Operating Profit	10 053 000	7 150 000	−62 000	−151 000
Financial Income	3 000	0	3 000	3 000
Financial Costs	713 000	395 000	406 000	62 000
Financial Balance	−710 000	−395 000	−403 000	−59 000
Earnings Before Tax	9 343 000	6 755 000	−465 000	−210 000
Tax	2 055 000	1 486 000	−103 000	−46 000
Net Income	7 287 000	5 269 000	−362 000	−163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 347 000	28 537 000	41 228 000	10 412 000
Total Current Assets	521 000	11 529 000	34 736 000	213 000
Total Assets	40 868 000	40 067 000	75 964 000	10 625 000
Total Retained Equity	225 000	0	−746 000	−384 000
Total Equity	8 243 000	8 017 000	8 017 000	8 015 000
Total Long-Term Debt	7 908 000	18 362 000	1 161 000	1 345 000
Total Current Debt	24 717 000	13 688 000	66 786 000	1 265 000
Total Equity and Debt	40 868 000	40 067 000	75 964 000	10 625 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 976 000	65 400 000	0	0
Other Income	3 248 000	2 567 000	0	12 000
Revenue	15 224 000	67 967 000	0	12 000
Cost of Goods Sold	3 874 000	59 745 000	0	0
Salary Costs	0	0	0	0
Depreciation	1 030 000	830 000	0	0
Impairment	0	0	0	0
Expenditure	5 171 000	60 817 000	62 000	163 000
Operating Profit	10 053 000	7 150 000	−62 000	−151 000
Financial Income	3 000	0	3 000	3 000
Financial Costs	713 000	395 000	406 000	62 000
Financial Balance	−710 000	−395 000	−403 000	−59 000
Dividends	0	0	0	0
Net Income	7 287 000	5 269 000	−362 000	−163 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	119 000	183 000	0	0
Real Eastate	40 228 000	28 355 000	41 228 000	10 412 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	40 228 000	28 355 000	41 228 000	10 412 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	40 347 000	28 537 000	41 228 000	10 412 000
Stock	0	10 770 000	33 428 000	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	521 000	11 529 000	34 736 000	213 000
Total Assets	40 868 000	40 067 000	75 964 000	10 625 000
Total Equity	8 243 000	8 017 000	8 017 000	8 015 000
Short-Term Group Debt	21 036 000	0	0	0
Total Long-Term Debt	7 908 000	18 362 000	1 161 000	1 345 000
Creditors	3 681 000	79 000	0	6 000
Unpaid Taxes	0	125 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	13 483 000	0	0
Total Current Debt	24 717 000	13 688 000	66 786 000	1 265 000
Total Equity and Debt	40 868 000	40 067 000	75 964 000	10 625 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,4 %	65,72 %	−4,52 %	−2,03 %
Debt-to-Equity Ratio	0,96	2,29	0,14	0,17
Operating Profit Margin	66,03 %	10,52 %	-	−1 258,33 %
Current Ratio	0,02	0,84	0,52	0,17
Quick Ratio	0,02	3,95	1,04	0,17
Equity Ratio	0,2	0,2	0,11	0,75
Gross Profit Margin	74,55 %	12,1 %	-	100 %