BLINDERN TRAFIKKSKOLE AS

0371 OSLO

Finances

Share Ownership

Return on Equity

83,9 %

Current Ratio

1,34

Debt-to-Equity Ratio

5,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 506 000	5 005 000	3 941 000	3 296 000
Net Income	198 000	376 000	−87 000	265 000
Total Assets	1 810 000	1 151 000	777 000	913 000
Total Equity	236 000	38 000	42 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 506 000	5 005 000	3 941 000	3 296 000
Expenditure	5 234 000	4 516 000	4 047 000	2 945 000
Operating Profit	273 000	489 000	−107 000	351 000
Financial Income	1 000	0	0	0
Financial Costs	36 000	7 000	5 000	12 000
Financial Balance	−35 000	−7 000	−5 000	−12 000
Earnings Before Tax	239 000	482 000	−112 000	339 000
Tax	41 000	106 000	−25 000	75 000
Net Income	198 000	376 000	−87 000	265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 339 000	522 000	294 000	352 000
Total Current Assets	470 000	629 000	484 000	561 000
Total Assets	1 810 000	1 151 000	777 000	913 000
Total Retained Equity	206 000	8 000	12 000	99 000
Total Equity	236 000	38 000	42 000	129 000
Total Long-Term Debt	1 224 000	285 000	81 000	115 000
Total Current Debt	350 000	828 000	654 000	669 000
Total Equity and Debt	1 810 000	1 151 000	777 000	913 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 506 000	5 004 000	3 914 000	3 284 000
Other Income	0	1 000	26 000	12 000
Revenue	5 506 000	5 005 000	3 941 000	3 296 000
Cost of Goods Sold	2 313 000	1 791 000	1 546 000	1 354 000
Salary Costs	1 884 000	1 735 000	1 676 000	775 000
Depreciation	284 000	94 000	74 000	74 000
Impairment	0	0	0	0
Expenditure	5 234 000	4 516 000	4 047 000	2 945 000
Operating Profit	273 000	489 000	−107 000	351 000
Financial Income	1 000	0	0	0
Financial Costs	36 000	7 000	5 000	12 000
Financial Balance	−35 000	−7 000	−5 000	−12 000
Dividends	0	380 000	0	300 000
Net Income	198 000	376 000	−87 000	265 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	5 000	26 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 218 000	395 000	154 000	228 000
Total Tangible Assets	1 218 000	395 000	154 000	228 000
Total Fiancial Fixed Assets	121 000	121 000	114 000	123 000
Total Fixed Assets	1 339 000	522 000	294 000	352 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	450 000	608 000	472 000	399 000
Total Current Assets	470 000	629 000	484 000	561 000
Total Assets	1 810 000	1 151 000	777 000	913 000
Total Equity	236 000	38 000	42 000	129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 224 000	285 000	81 000	115 000
Creditors	21 000	1 000	5 000	0
Unpaid Taxes	77 000	142 000	239 000	55 000
Dividends	0	380 000	0	300 000
Other Current Debt	210 000	202 000	410 000	237 000
Total Current Debt	350 000	828 000	654 000	669 000
Total Equity and Debt	1 810 000	1 151 000	777 000	913 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,9 %	989,47 %	−207,14 %	205,43 %
Debt-to-Equity Ratio	5,19	7,5	1,93	0,89
Operating Profit Margin	4,96 %	9,77 %	−2,72 %	10,65 %
Current Ratio	1,34	0,76	0,74	0,84
Quick Ratio	1,34	0,76	0,74	0,84
Equity Ratio	0,13	0,03	0,05	0,14
Gross Profit Margin	57,99 %	64,22 %	60,77 %	58,92 %