BLÅFJELL HUNDESENTER AS

8664 MOSJØEN

Finances

Share Ownership

Return on Equity

37,23 %

Current Ratio

3,79

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 835 000	2 135 000	2 397 000	1 338 000
Net Income	408 000	123 000	437 000	110 000
Total Assets	1 697 000	1 311 000	1 497 000	366 000
Total Equity	1 096 000	688 000	565 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 835 000	2 135 000	2 397 000	1 338 000
Expenditure	2 259 000	1 940 000	1 762 000	1 184 000
Operating Profit	576 000	196 000	635 000	154 000
Financial Income	2 000	0	0	0
Financial Costs	56 000	31 000	46 000	9 000
Financial Balance	−54 000	−31 000	−46 000	−9 000
Earnings Before Tax	522 000	166 000	589 000	145 000
Tax	115 000	43 000	153 000	36 000
Net Income	408 000	123 000	437 000	110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	323 000	348 000	308 000	0
Total Current Assets	1 374 000	963 000	1 189 000	366 000
Total Assets	1 697 000	1 311 000	1 497 000	366 000
Total Retained Equity	1 077 000	669 000	546 000	110 000
Total Equity	1 096 000	688 000	565 000	129 000
Total Long-Term Debt	239 000	295 000	344 000	0
Total Current Debt	363 000	328 000	588 000	237 000
Total Equity and Debt	1 697 000	1 311 000	1 497 000	366 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 802 000	2 135 000	2 397 000	1 338 000
Other Income	33 000	0	0	0
Revenue	2 835 000	2 135 000	2 397 000	1 338 000
Cost of Goods Sold	318 000	323 000	144 000	42 000
Salary Costs	774 000	666 000	623 000	546 000
Depreciation	113 000	80 000	69 000	0
Impairment	0	0	0	0
Expenditure	2 259 000	1 940 000	1 762 000	1 184 000
Operating Profit	576 000	196 000	635 000	154 000
Financial Income	2 000	0	0	0
Financial Costs	56 000	31 000	46 000	9 000
Financial Balance	−54 000	−31 000	−46 000	−9 000
Dividends	0	0	0	0
Net Income	408 000	123 000	437 000	110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	33 000	0	0	0
Real Eastate	15 000	19 000	0	0
Machinery and Plant Facilities	234 000	97 000	0	0
Fixtures	42 000	233 000	308 000	0
Total Tangible Assets	290 000	348 000	308 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	323 000	348 000	308 000	0
Stock	200 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 061 000	957 000	1 073 000	305 000
Total Current Assets	1 374 000	963 000	1 189 000	366 000
Total Assets	1 697 000	1 311 000	1 497 000	366 000
Total Equity	1 096 000	688 000	565 000	129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	239 000	295 000	344 000	0
Creditors	162 000	80 000	202 000	23 000
Unpaid Taxes	−42 000	39 000	46 000	53 000
Dividends	0	0	0	0
Other Current Debt	124 000	163 000	192 000	127 000
Total Current Debt	363 000	328 000	588 000	237 000
Total Equity and Debt	1 697 000	1 311 000	1 497 000	366 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,23 %	17,88 %	77,35 %	85,27 %
Debt-to-Equity Ratio	0,22	0,43	0,61	0
Operating Profit Margin	20,32 %	9,18 %	26,49 %	11,51 %
Current Ratio	3,79	2,94	2,02	1,54
Quick Ratio	8,43	2,94	2,02	1,54
Equity Ratio	0,65	0,52	0,38	0,35
Gross Profit Margin	88,78 %	84,87 %	93,99 %	96,86 %