BANKPLASSEN BLAKER AS

1925 BLAKER

Finances

Share Ownership

Return on Equity

9,72 %

Current Ratio

4,19

Debt-to-Equity Ratio

−7,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	707 000	643 000	575 000	563 000
Net Income	−66 000	−55 000	−61 000	−97 000
Total Assets	4 197 000	4 463 000	4 533 000	4 756 000
Total Equity	−679 000	−613 000	−558 000	−497 000

Income (NOK)	2022	2021	2020	2019
Revenue	707 000	643 000	575 000	563 000
Expenditure	558 000	523 000	452 000	478 000
Operating Profit	149 000	119 000	123 000	85 000
Financial Income	0	0	0	0
Financial Costs	233 000	190 000	202 000	211 000
Financial Balance	−233 000	−190 000	−202 000	−211 000
Earnings Before Tax	−84 000	−71 000	−79 000	−127 000
Tax	−18 000	−16 000	−17 000	−30 000
Net Income	−66 000	−55 000	−61 000	−97 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 089 000	4 265 000	4 444 000	4 622 000
Total Current Assets	109 000	198 000	88 000	134 000
Total Assets	4 197 000	4 463 000	4 533 000	4 756 000
Total Retained Equity	−779 000	−713 000	−658 000	−597 000
Total Equity	−679 000	−613 000	−558 000	−497 000
Total Long-Term Debt	4 850 000	4 960 000	5 073 000	5 180 000
Total Current Debt	26 000	116 000	18 000	73 000
Total Equity and Debt	4 197 000	4 463 000	4 533 000	4 756 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 000	19 000	0	0
Other Income	702 000	624 000	575 000	563 000
Revenue	707 000	643 000	575 000	563 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 000	0	0	0
Depreciation	195 000	195 000	195 000	195 000
Impairment	0	0	0	0
Expenditure	558 000	523 000	452 000	478 000
Operating Profit	149 000	119 000	123 000	85 000
Financial Income	0	0	0	0
Financial Costs	233 000	190 000	202 000	211 000
Financial Balance	−233 000	−190 000	−202 000	−211 000
Dividends	0	0	0	0
Net Income	−66 000	−55 000	−61 000	−97 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	220 000	201 000	186 000	168 000
Real Eastate	3 869 000	4 064 000	4 259 000	4 454 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 869 000	4 064 000	4 259 000	4 454 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 089 000	4 265 000	4 444 000	4 622 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	54 000	140 000	29 000	47 000
Total Current Assets	109 000	198 000	88 000	134 000
Total Assets	4 197 000	4 463 000	4 533 000	4 756 000
Total Equity	−679 000	−613 000	−558 000	−497 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 850 000	4 960 000	5 073 000	5 180 000
Creditors	2 000	99 000	10 000	73 000
Unpaid Taxes	10 000	0	3 000	−5 000
Dividends	0	0	0	0
Other Current Debt	14 000	17 000	5 000	5 000
Total Current Debt	26 000	116 000	18 000	73 000
Total Equity and Debt	4 197 000	4 463 000	4 533 000	4 756 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,72 %	8,97 %	10,93 %	19,52 %
Debt-to-Equity Ratio	−7,14	−8,09	−9,09	−10,42
Operating Profit Margin	21,07 %	18,51 %	21,39 %	15,1 %
Current Ratio	4,19	1,71	4,89	1,84
Quick Ratio	4,19	1,71	4,89	1,84
Equity Ratio	−0,16	−0,14	−0,12	−0,1
Gross Profit Margin	100 %	100 %	100 %	100 %