BLÅBÆRBONDEN AS

3282 KVELDE

Finances

Share Ownership

Return on Equity

31,65 %

Current Ratio

7,17

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020
Revenue	671 000	649 000	353 000
Net Income	88 000	68 000	92 000
Total Assets	436 000	219 000	147 000
Total Equity	278 000	190 000	122 000

Income (NOK)	2022	2021	2020
Revenue	671 000	649 000	353 000
Expenditure	558 000	562 000	233 000
Operating Profit	113 000	88 000	120 000
Financial Income	0	0	0
Financial Costs	0	0	2 000
Financial Balance	0	0	−2 000
Earnings Before Tax	113 000	88 000	118 000
Tax	25 000	19 000	26 000
Net Income	88 000	68 000	92 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	20 000	20 000	20 000
Total Current Assets	416 000	199 000	127 000
Total Assets	436 000	219 000	147 000
Total Retained Equity	248 000	160 000	92 000
Total Equity	278 000	190 000	122 000
Total Long-Term Debt	100 000	0	0
Total Current Debt	58 000	28 000	25 000
Total Equity and Debt	436 000	219 000	147 000

Cash flow (NOK)	2022	2021	2020
Sales Income	671 000	649 000	353 000
Other Income	0	0	0
Revenue	671 000	649 000	353 000
Cost of Goods Sold	221 000	373 000	197 000
Salary Costs	1 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	558 000	562 000	233 000
Operating Profit	113 000	88 000	120 000
Financial Income	0	0	0
Financial Costs	0	0	2 000
Financial Balance	0	0	−2 000
Dividends	0	0	0
Net Income	88 000	68 000	92 000

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	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	20 000	20 000	20 000
Total Fixed Assets	20 000	20 000	20 000
Stock	0	0	0
Total Investments	15 000	0	0
Cash, Bank	376 000	196 000	127 000
Total Current Assets	416 000	199 000	127 000
Total Assets	436 000	219 000	147 000
Total Equity	278 000	190 000	122 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	100 000	0	0
Creditors	16 000	3 000	0
Unpaid Taxes	0	8 000	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	58 000	28 000	25 000
Total Equity and Debt	436 000	219 000	147 000

Financial indicators	2022	2021	2020
Return on Equity	31,65 %	35,79 %	75,41 %
Debt-to-Equity Ratio	0,36	0	0
Operating Profit Margin	16,84 %	13,56 %	33,99 %
Current Ratio	7,17	7,11	5,08
Quick Ratio	7,17	7,11	5,08
Equity Ratio	0,64	0,87	0,83
Gross Profit Margin	67,06 %	42,53 %	44,19 %