BLIKKENSLAGER T I PEDERSEN AS

4640 SØGNE

Finances

Share Ownership

Return on Equity

385,47 %

Current Ratio

0,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 722 000	16 624 000	15 931 000	11 442 000
Net Income	6 206 000	4 114 000	3 229 000	2 143 000
Total Assets	21 567 000	13 516 000	7 289 000	6 012 000
Total Equity	1 610 000	1 449 000	1 444 000	1 335 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 722 000	16 624 000	15 931 000	11 442 000
Expenditure	8 300 000	7 596 000	7 224 000	5 164 000
Operating Profit	7 884 000	5 273 000	4 133 000	2 780 000
Financial Income	74 000	4 000	8 000	52 000
Financial Costs	1 000	1 000	1 000	90 000
Financial Balance	73 000	3 000	7 000	−38 000
Earnings Before Tax	7 957 000	5 276 000	4 140 000	2 743 000
Tax	1 751 000	1 162 000	911 000	600 000
Net Income	6 206 000	4 114 000	3 229 000	2 143 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 196 000	1 640 000	884 000	487 000
Total Current Assets	19 371 000	11 876 000	6 405 000	5 525 000
Total Assets	21 567 000	13 516 000	7 289 000	6 012 000
Total Retained Equity	1 442 000	1 281 000	1 276 000	1 167 000
Total Equity	1 610 000	1 449 000	1 444 000	1 335 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	19 957 000	12 067 000	5 844 000	4 677 000
Total Equity and Debt	21 567 000	13 516 000	7 289 000	6 012 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 722 000	16 582 000	15 846 000	11 212 000
Other Income	0	42 000	85 000	230 000
Revenue	21 722 000	16 624 000	15 931 000	11 442 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 476 000	4 560 000	4 454 000	3 576 000
Depreciation	462 000	543 000	422 000	291 000
Impairment	0	0	0	0
Expenditure	8 300 000	7 596 000	7 224 000	5 164 000
Operating Profit	7 884 000	5 273 000	4 133 000	2 780 000
Financial Income	74 000	4 000	8 000	52 000
Financial Costs	1 000	1 000	1 000	90 000
Financial Balance	73 000	3 000	7 000	−38 000
Dividends	0	0	0	0
Net Income	6 206 000	4 114 000	3 229 000	2 143 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	59 000	61 000	52 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	2 180 000	1 547 000	783 000	435 000
Fixtures	0	34 000	39 000	0
Total Tangible Assets	2 180 000	1 581 000	822 000	435 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 196 000	1 640 000	884 000	487 000
Stock	1 284 000	1 056 000	416 000	216 000
Total Investments	0	0	0	0
Cash, Bank	15 011 000	7 918 000	4 647 000	3 459 000
Total Current Assets	19 371 000	11 876 000	6 405 000	5 525 000
Total Assets	21 567 000	13 516 000	7 289 000	6 012 000
Total Equity	1 610 000	1 449 000	1 444 000	1 335 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	839 000	1 127 000	523 000	599 000
Unpaid Taxes	1 472 000	767 000	439 000	627 000
Dividends	0	0	0	0
Other Current Debt	17 643 000	10 173 000	4 842 000	2 825 000
Total Current Debt	19 957 000	12 067 000	5 844 000	4 677 000
Total Equity and Debt	21 567 000	13 516 000	7 289 000	6 012 000

Financial indicators	2022	2021	2020	2019
Return on Equity	385,47 %	283,92 %	223,61 %	160,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,3 %	31,72 %	25,94 %	24,3 %
Current Ratio	0,97	0,98	1,1	1,18
Quick Ratio	1,04	1,08	1,18	1,24
Equity Ratio	0,07	0,11	0,2	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %