BLOKKFABRIKKTOMTA AS

0680 OSLO

Finances

Share Ownership

Return on Equity

40,6 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 296 000	6 624 000	6 911 000	7 150 000
Net Income	3 561 000	3 619 000	3 708 000	2 670 000
Total Assets	14 784 000	15 903 000	16 975 000	17 494 000
Total Equity	8 771 000	9 554 000	10 387 000	11 268 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 296 000	6 624 000	6 911 000	7 150 000
Expenditure	2 730 000	1 985 000	2 157 000	3 727 000
Operating Profit	4 566 000	4 639 000	4 754 000	3 423 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	4 566 000	4 639 000	4 754 000	3 423 000
Tax	1 004 000	1 021 000	1 046 000	753 000
Net Income	3 561 000	3 619 000	3 708 000	2 670 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 612 000	8 293 000	9 280 000	10 515 000
Total Current Assets	7 172 000	7 611 000	7 695 000	6 978 000
Total Assets	14 784 000	15 903 000	16 975 000	17 494 000
Total Retained Equity	0	0	0	0
Total Equity	8 771 000	9 554 000	10 387 000	11 268 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 013 000	6 349 000	6 588 000	6 225 000
Total Equity and Debt	14 784 000	15 903 000	16 975 000	17 494 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 296 000	6 624 000	6 911 000	7 150 000
Other Income	0	0	0	0
Revenue	7 296 000	6 624 000	6 911 000	7 150 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 355 000	1 415 000	1 484 000	2 160 000
Impairment	0	0	0	0
Expenditure	2 730 000	1 985 000	2 157 000	3 727 000
Operating Profit	4 566 000	4 639 000	4 754 000	3 423 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	3 561 000	3 619 000	3 708 000	2 670 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 412 000	1 191 000	956 000	707 000
Real Eastate	6 201 000	7 102 000	8 324 000	9 808 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 201 000	7 102 000	8 324 000	9 808 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 612 000	8 293 000	9 280 000	10 515 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	7 172 000	7 611 000	7 695 000	6 978 000
Total Assets	14 784 000	15 903 000	16 975 000	17 494 000
Total Equity	8 771 000	9 554 000	10 387 000	11 268 000
Short-Term Group Debt	5 569 000	5 707 000	5 884 000	4 830 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	434 000	642 000	704 000	1 396 000
Dividends	0	0	0	0
Other Current Debt	10 000	0	0	0
Total Current Debt	6 013 000	6 349 000	6 588 000	6 225 000
Total Equity and Debt	14 784 000	15 903 000	16 975 000	17 494 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,6 %	37,88 %	35,7 %	23,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	62,58 %	70,03 %	68,79 %	47,87 %
Current Ratio	1,19	1,2	1,17	1,12
Quick Ratio	1,19	1,2	1,17	1,12
Equity Ratio	0,59	0,6	0,61	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %