BLAKSTAD AUTO AS

7200 KYRKSÆTERØRA

Finances

Return on Equity

1,11 %

Current Ratio

3,35

Debt-to-Equity Ratio

1,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 123 000	18 150 000	15 733 000	14 588 000
Net Income	42 000	568 000	−63 000	−1 363 000
Total Assets	9 754 000	9 266 000	8 158 000	21 135 000
Total Equity	3 771 000	3 574 000	3 005 000	4 177 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 123 000	18 150 000	15 733 000	14 588 000
Expenditure	16 878 000	17 246 000	15 324 000	16 932 000
Operating Profit	245 000	904 000	409 000	−2 345 000
Financial Income	11 000	1 000	1 000	1 235 000
Financial Costs	203 000	176 000	474 000	643 000
Financial Balance	−192 000	−175 000	−473 000	592 000
Earnings Before Tax	53 000	729 000	−64 000	−1 752 000
Tax	12 000	161 000	−1 000	−389 000
Net Income	42 000	568 000	−63 000	−1 363 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 512 000	2 272 000	2 165 000	13 227 000
Total Current Assets	7 241 000	6 994 000	5 993 000	7 909 000
Total Assets	9 754 000	9 266 000	8 158 000	21 135 000
Total Retained Equity	610 000	568 000	0	0
Total Equity	3 771 000	3 574 000	3 005 000	4 177 000
Total Long-Term Debt	3 821 000	3 065 000	1 793 000	12 602 000
Total Current Debt	2 161 000	2 627 000	3 360 000	4 356 000
Total Equity and Debt	9 754 000	9 266 000	8 158 000	21 135 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 004 000	16 727 000	14 713 000	13 400 000
Other Income	1 119 000	1 423 000	1 020 000	1 188 000
Revenue	17 123 000	18 150 000	15 733 000	14 588 000
Cost of Goods Sold	8 487 000	9 344 000	7 925 000	6 680 000
Salary Costs	5 302 000	4 906 000	4 759 000	6 826 000
Depreciation	301 000	440 000	325 000	381 000
Impairment	0	0	0	0
Expenditure	16 878 000	17 246 000	15 324 000	16 932 000
Operating Profit	245 000	904 000	409 000	−2 345 000
Financial Income	11 000	1 000	1 000	1 235 000
Financial Costs	203 000	176 000	474 000	643 000
Financial Balance	−192 000	−175 000	−473 000	592 000
Dividends	0	0	1 706 000	0
Net Income	42 000	568 000	−63 000	−1 363 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	67 000
Real Eastate	0	0	32 000	71 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 463 000	2 172 000	1 983 000	1 889 000
Total Tangible Assets	2 463 000	2 172 000	2 015 000	1 960 000
Total Fiancial Fixed Assets	50 000	100 000	150 000	11 200 000
Total Fixed Assets	2 512 000	2 272 000	2 165 000	13 227 000
Stock	2 960 000	2 963 000	628 000	2 037 000
Total Investments	0	0	0	116 000
Cash, Bank	78 000	268 000	154 000	80 000
Total Current Assets	7 241 000	6 994 000	5 993 000	7 909 000
Total Assets	9 754 000	9 266 000	8 158 000	21 135 000
Total Equity	3 771 000	3 574 000	3 005 000	4 177 000
Short-Term Group Debt	0	0	223 000	223 000
Total Long-Term Debt	3 821 000	3 065 000	1 793 000	12 602 000
Creditors	538 000	1 007 000	993 000	1 296 000
Unpaid Taxes	523 000	645 000	268 000	679 000
Dividends	0	0	1 706 000	0
Other Current Debt	890 000	908 000	861 000	1 279 000
Total Current Debt	2 161 000	2 627 000	3 360 000	4 356 000
Total Equity and Debt	9 754 000	9 266 000	8 158 000	21 135 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,11 %	15,89 %	−2,1 %	−32,63 %
Debt-to-Equity Ratio	1,01	0,86	0,6	3,02
Operating Profit Margin	1,43 %	4,98 %	2,6 %	−16,07 %
Current Ratio	3,35	2,66	1,78	1,82
Quick Ratio	−9,06	−20,82	2,19	3,41
Equity Ratio	0,39	0,39	0,37	0,2
Gross Profit Margin	50,44 %	48,52 %	49,63 %	54,21 %