BLIKKENSLAGER HARAM AS

1544 VESTBY

Finances

Share Ownership

Return on Equity

19,6 %

Current Ratio

1,39

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020
Revenue	1 984 000	2 221 000	1 105 000
Net Income	258 000	594 000	444 000
Total Assets	1 547 000	1 282 000	789 000
Total Equity	1 316 000	1 058 000	464 000

Income (NOK)	2022	2021	2020
Revenue	1 984 000	2 221 000	1 105 000
Expenditure	1 652 000	1 460 000	537 000
Operating Profit	331 000	762 000	569 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	331 000	762 000	569 000
Tax	73 000	168 000	125 000
Net Income	258 000	594 000	444 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 264 000	577 000	169 000
Total Current Assets	283 000	705 000	620 000
Total Assets	1 547 000	1 282 000	789 000
Total Retained Equity	1 286 000	1 028 000	444 000
Total Equity	1 316 000	1 058 000	464 000
Total Long-Term Debt	28 000	16 000	7 000
Total Current Debt	204 000	208 000	318 000
Total Equity and Debt	1 547 000	1 282 000	789 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 984 000	2 221 000	1 105 000
Other Income	0	0	0
Revenue	1 984 000	2 221 000	1 105 000
Cost of Goods Sold	815 000	917 000	416 000
Salary Costs	65 000	0	0
Depreciation	272 000	95 000	9 000
Impairment	0	0	0
Expenditure	1 652 000	1 460 000	537 000
Operating Profit	331 000	762 000	569 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	258 000	594 000	444 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	1 264 000	577 000	169 000
Total Tangible Assets	1 264 000	577 000	169 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 264 000	577 000	169 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	118 000	576 000	203 000
Total Current Assets	283 000	705 000	620 000
Total Assets	1 547 000	1 282 000	789 000
Total Equity	1 316 000	1 058 000	464 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	28 000	16 000	7 000
Creditors	42 000	36 000	107 000
Unpaid Taxes	37 000	0	88 000
Dividends	0	0	0
Other Current Debt	64 000	13 000	6 000
Total Current Debt	204 000	208 000	318 000
Total Equity and Debt	1 547 000	1 282 000	789 000

Financial indicators	2022	2021	2020
Return on Equity	19,6 %	56,14 %	95,69 %
Debt-to-Equity Ratio	0,02	0,02	0,02
Operating Profit Margin	16,68 %	34,31 %	51,49 %
Current Ratio	1,39	3,39	1,95
Quick Ratio	1,39	3,39	1,95
Equity Ratio	0,85	0,83	0,59
Gross Profit Margin	58,92 %	58,71 %	62,35 %