BLIKKENSLAGER FRODE DAHL AS

1788 HALDEN

Finances

Share Ownership

Return on Equity

30,63 %

Current Ratio

1,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 105 000	3 545 000	4 371 000	3 704 000
Net Income	359 000	37 000	612 000	145 000
Total Assets	2 548 000	1 801 000	2 111 000	1 515 000
Total Equity	1 172 000	813 000	776 000	163 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 105 000	3 545 000	4 371 000	3 704 000
Expenditure	4 646 000	3 497 000	3 588 000	3 517 000
Operating Profit	458 000	48 000	783 000	186 000
Financial Income	3 000	0	2 000	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	2 000	0	1 000	−1 000
Earnings Before Tax	461 000	48 000	785 000	185 000
Tax	101 000	11 000	172 000	41 000
Net Income	359 000	37 000	612 000	145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	319 000	308 000	398 000	196 000
Total Current Assets	2 229 000	1 493 000	1 713 000	1 318 000
Total Assets	2 548 000	1 801 000	2 111 000	1 515 000
Total Retained Equity	1 154 000	794 000	757 000	145 000
Total Equity	1 172 000	813 000	776 000	163 000
Total Long-Term Debt	2 000	5 000	7 000	2 000
Total Current Debt	1 373 000	983 000	1 328 000	1 350 000
Total Equity and Debt	2 548 000	1 801 000	2 111 000	1 515 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 105 000	3 545 000	4 371 000	3 704 000
Other Income	0	0	0	0
Revenue	5 105 000	3 545 000	4 371 000	3 704 000
Cost of Goods Sold	1 646 000	936 000	1 002 000	882 000
Salary Costs	2 110 000	1 717 000	1 857 000	1 890 000
Depreciation	99 000	90 000	76 000	49 000
Impairment	0	0	0	0
Expenditure	4 646 000	3 497 000	3 588 000	3 517 000
Operating Profit	458 000	48 000	783 000	186 000
Financial Income	3 000	0	2 000	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	2 000	0	1 000	−1 000
Dividends	0	0	0	0
Net Income	359 000	37 000	612 000	145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	319 000	308 000	398 000	196 000
Total Tangible Assets	319 000	308 000	398 000	196 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	319 000	308 000	398 000	196 000
Stock	272 000	363 000	407 000	332 000
Total Investments	0	0	0	0
Cash, Bank	1 467 000	865 000	1 010 000	532 000
Total Current Assets	2 229 000	1 493 000	1 713 000	1 318 000
Total Assets	2 548 000	1 801 000	2 111 000	1 515 000
Total Equity	1 172 000	813 000	776 000	163 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	5 000	7 000	2 000
Creditors	239 000	58 000	179 000	83 000
Unpaid Taxes	277 000	210 000	239 000	388 000
Dividends	0	0	0	0
Other Current Debt	754 000	702 000	743 000	840 000
Total Current Debt	1 373 000	983 000	1 328 000	1 350 000
Total Equity and Debt	2 548 000	1 801 000	2 111 000	1 515 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,63 %	4,55 %	78,87 %	88,96 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	8,97 %	1,35 %	17,91 %	5,02 %
Current Ratio	1,62	1,52	1,29	0,98
Quick Ratio	2,02	2,41	1,86	1,29
Equity Ratio	0,46	0,45	0,37	0,11
Gross Profit Margin	67,76 %	73,6 %	77,08 %	76,19 %