BLIKKENSLAGERMESTER VIDAR HANSEN AS

3175 RAMNES

Finances

Share Ownership

Return on Equity

61,21 %

Current Ratio

1,92

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	73 581 000	39 429 000	33 329 000	17 129 000
Net Income	6 554 000	1 432 000	2 895 000	112 000
Total Assets	23 740 000	12 849 000	13 039 000	7 241 000
Total Equity	10 708 000	4 616 000	3 183 000	295 000

Income (NOK)	2022	2021	2020	2019
Revenue	73 581 000	39 429 000	33 329 000	17 129 000
Expenditure	65 233 000	37 565 000	29 533 000	16 964 000
Operating Profit	8 348 000	1 862 000	3 796 000	165 000
Financial Income	23 000	4 000	3 000	7 000
Financial Costs	32 000	31 000	25 000	29 000
Financial Balance	−9 000	−27 000	−22 000	−22 000
Earnings Before Tax	8 339 000	1 836 000	3 774 000	143 000
Tax	1 786 000	404 000	879 000	31 000
Net Income	6 554 000	1 432 000	2 895 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	311 000	1 694 000	1 936 000	1 752 000
Total Current Assets	23 429 000	11 156 000	11 102 000	5 489 000
Total Assets	23 740 000	12 849 000	13 039 000	7 241 000
Total Retained Equity	10 513 000	4 421 000	2 989 000	100 000
Total Equity	10 708 000	4 616 000	3 183 000	295 000
Total Long-Term Debt	827 000	2 323 000	4 416 000	4 775 000
Total Current Debt	12 205 000	5 911 000	5 439 000	2 172 000
Total Equity and Debt	23 740 000	12 849 000	13 039 000	7 241 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	72 758 000	39 086 000	33 329 000	17 094 000
Other Income	823 000	343 000	0	35 000
Revenue	73 581 000	39 429 000	33 329 000	17 129 000
Cost of Goods Sold	52 868 000	28 021 000	22 122 000	10 212 000
Salary Costs	8 369 000	6 012 000	4 349 000	4 472 000
Depreciation	378 000	692 000	569 000	423 000
Impairment	0	0	0	0
Expenditure	65 233 000	37 565 000	29 533 000	16 964 000
Operating Profit	8 348 000	1 862 000	3 796 000	165 000
Financial Income	23 000	4 000	3 000	7 000
Financial Costs	32 000	31 000	25 000	29 000
Financial Balance	−9 000	−27 000	−22 000	−22 000
Dividends	0	0	0	0
Net Income	6 554 000	1 432 000	2 895 000	112 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	54 000	30 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	105 000	1 455 000	1 694 000	1 485 000
Total Tangible Assets	105 000	1 455 000	1 694 000	1 485 000
Total Fiancial Fixed Assets	152 000	209 000	242 000	267 000
Total Fixed Assets	311 000	1 694 000	1 936 000	1 752 000
Stock	1 792 000	555 000	423 000	385 000
Total Investments	0	0	0	0
Cash, Bank	6 000 000	1 194 000	5 182 000	1 331 000
Total Current Assets	23 429 000	11 156 000	11 102 000	5 489 000
Total Assets	23 740 000	12 849 000	13 039 000	7 241 000
Total Equity	10 708 000	4 616 000	3 183 000	295 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	827 000	2 323 000	4 416 000	4 775 000
Creditors	5 230 000	2 331 000	2 002 000	705 000
Unpaid Taxes	2 577 000	2 405 000	1 756 000	940 000
Dividends	0	0	0	0
Other Current Debt	2 718 000	740 000	801 000	509 000
Total Current Debt	12 205 000	5 911 000	5 439 000	2 172 000
Total Equity and Debt	23 740 000	12 849 000	13 039 000	7 241 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,21 %	31,02 %	90,95 %	37,97 %
Debt-to-Equity Ratio	0,08	0,5	1,39	16,19
Operating Profit Margin	11,35 %	4,72 %	11,39 %	0,96 %
Current Ratio	1,92	1,89	2,04	2,53
Quick Ratio	2,25	2,08	2,21	3,07
Equity Ratio	0,45	0,36	0,24	0,04
Gross Profit Margin	28,15 %	28,93 %	33,63 %	40,38 %