BLOKSBJERG AS

3132 HUSØYSUND

Finances

Share Ownership

Return on Equity

4,42 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 040 000	1 000 000	1 000 000
Net Income	481 000	404 000	633 000
Total Assets	11 054 000	11 131 000	10 749 000
Total Equity	10 882 000	10 512 000	10 625 000

Income (NOK)	2022	2021	2020
Revenue	1 040 000	1 000 000	1 000 000
Expenditure	426 000	479 000	130 000
Operating Profit	614 000	521 000	869 000
Financial Income	8 000	0	0
Financial Costs	4 000	2 000	59 000
Financial Balance	4 000	−2 000	−59 000
Earnings Before Tax	618 000	518 000	811 000
Tax	136 000	114 000	178 000
Net Income	481 000	404 000	633 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	11 054 000	9 684 000	9 808 000
Total Current Assets	0	1 447 000	942 000
Total Assets	11 054 000	11 131 000	10 749 000
Total Retained Equity	732 000	362 000	362 000
Total Equity	10 882 000	10 512 000	10 625 000
Total Long-Term Debt	0	0	0
Total Current Debt	171 000	618 000	124 000
Total Equity and Debt	11 054 000	11 131 000	10 749 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 040 000	0	0
Other Income	0	1 000 000	1 000 000
Revenue	1 040 000	1 000 000	1 000 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	13 000	11 000	111 000
Impairment	0	0	0
Expenditure	426 000	479 000	130 000
Operating Profit	614 000	521 000	869 000
Financial Income	8 000	0	0
Financial Costs	4 000	2 000	59 000
Financial Balance	4 000	−2 000	−59 000
Dividends	0	517 000	0
Net Income	481 000	404 000	633 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	1 231 000	1 335 000	1 448 000
Real Eastate	8 326 000	8 339 000	8 350 000
Machinery and Plant Facilities	0	0	0
Fixtures	10 000	10 000	10 000
Total Tangible Assets	8 336 000	8 349 000	8 360 000
Total Fiancial Fixed Assets	1 487 000	0	0
Total Fixed Assets	11 054 000	9 684 000	9 808 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	0	0
Total Current Assets	0	1 447 000	942 000
Total Assets	11 054 000	11 131 000	10 749 000
Total Equity	10 882 000	10 512 000	10 625 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	19 000	19 000
Unpaid Taxes	0	0	0
Dividends	0	517 000	0
Other Current Debt	171 000	1 000	26 000
Total Current Debt	171 000	618 000	124 000
Total Equity and Debt	11 054 000	11 131 000	10 749 000

Financial indicators	2022	2021	2020
Return on Equity	4,42 %	3,84 %	5,96 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	59,04 %	52,1 %	86,9 %
Current Ratio	0	2,34	7,6
Quick Ratio	0	2,34	7,6
Equity Ratio	0,98	0,94	0,99
Gross Profit Margin	100 %	100 %	100 %