BLOMEN VINJE AS

3890 VINJE

Finances

Share Ownership

Return on Equity

21,44 %

Current Ratio

1,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	4 219 000	4 602 000	4 200 000
Net Income	164 000	166 000	340 000
Total Assets	1 332 000	1 230 000	1 223 000
Total Equity	765 000	601 000	435 000

Income (NOK)	2022	2021	2020
Revenue	4 219 000	4 602 000	4 200 000
Expenditure	3 996 000	4 376 000	3 756 000
Operating Profit	224 000	226 000	444 000
Financial Income	0	0	2 000
Financial Costs	4 000	7 000	10 000
Financial Balance	−4 000	−7 000	−8 000
Earnings Before Tax	220 000	219 000	437 000
Tax	56 000	53 000	96 000
Net Income	164 000	166 000	340 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	239 000	166 000	128 000
Total Current Assets	1 093 000	1 064 000	1 095 000
Total Assets	1 332 000	1 230 000	1 223 000
Total Retained Equity	665 000	506 000	340 000
Total Equity	765 000	601 000	435 000
Total Long-Term Debt	0	53 000	91 000
Total Current Debt	567 000	576 000	697 000
Total Equity and Debt	1 332 000	1 230 000	1 223 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 189 000	4 569 000	4 184 000
Other Income	30 000	33 000	16 000
Revenue	4 219 000	4 602 000	4 200 000
Cost of Goods Sold	1 771 000	2 025 000	1 843 000
Salary Costs	1 532 000	1 656 000	1 303 000
Depreciation	61 000	51 000	42 000
Impairment	0	0	0
Expenditure	3 996 000	4 376 000	3 756 000
Operating Profit	224 000	226 000	444 000
Financial Income	0	0	2 000
Financial Costs	4 000	7 000	10 000
Financial Balance	−4 000	−7 000	−8 000
Dividends	0	0	0
Net Income	164 000	166 000	340 000

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	231 000	122 000	46 000
Fixtures	7 000	45 000	82 000
Total Tangible Assets	239 000	166 000	128 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	239 000	166 000	128 000
Stock	156 000	137 000	121 000
Total Investments	0	0	0
Cash, Bank	889 000	881 000	935 000
Total Current Assets	1 093 000	1 064 000	1 095 000
Total Assets	1 332 000	1 230 000	1 223 000
Total Equity	765 000	601 000	435 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	53 000	91 000
Creditors	121 000	159 000	145 000
Unpaid Taxes	225 000	214 000	218 000
Dividends	0	0	0
Other Current Debt	164 000	149 000	237 000
Total Current Debt	567 000	576 000	697 000
Total Equity and Debt	1 332 000	1 230 000	1 223 000

Financial indicators	2022	2021	2020
Return on Equity	21,44 %	27,62 %	78,16 %
Debt-to-Equity Ratio	0	0,09	0,21
Operating Profit Margin	5,31 %	4,91 %	10,57 %
Current Ratio	1,93	1,85	1,57
Quick Ratio	2,66	2,42	1,9
Equity Ratio	0,57	0,49	0,36
Gross Profit Margin	58,02 %	56 %	56,12 %