BLOMGREN CONSULTING AS

0382 OSLO

Finances

Share Ownership

Return on Equity

120,61 %

Current Ratio

1,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	2 428 000	2 305 000	154 000
Net Income	942 000	903 000	110 000
Total Assets	1 857 000	1 495 000	214 000
Total Equity	781 000	348 000	140 000

Income (NOK)	2022	2021	2020
Revenue	2 428 000	2 305 000	154 000
Expenditure	1 219 000	1 163 000	12 000
Operating Profit	1 209 000	1 142 000	142 000
Financial Income	0	12 000	0
Financial Costs	1 000	0	0
Financial Balance	−1 000	12 000	0
Earnings Before Tax	1 208 000	1 154 000	142 000
Tax	266 000	251 000	31 000
Net Income	942 000	903 000	110 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	259 000	184 000	0
Total Current Assets	1 599 000	1 311 000	214 000
Total Assets	1 857 000	1 495 000	214 000
Total Retained Equity	751 000	318 000	110 000
Total Equity	781 000	348 000	140 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 076 000	1 147 000	74 000
Total Equity and Debt	1 857 000	1 495 000	214 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 428 000	2 305 000	154 000
Other Income	0	0	0
Revenue	2 428 000	2 305 000	154 000
Cost of Goods Sold	0	0	0
Salary Costs	1 160 000	1 126 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 219 000	1 163 000	12 000
Operating Profit	1 209 000	1 142 000	142 000
Financial Income	0	12 000	0
Financial Costs	1 000	0	0
Financial Balance	−1 000	12 000	0
Dividends	510 000	695 000	0
Net Income	942 000	903 000	110 000

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	259 000	184 000	0
Total Fixed Assets	259 000	184 000	0
Stock	0	0	0
Total Investments	482 000	287 000	0
Cash, Bank	625 000	544 000	22 000
Total Current Assets	1 599 000	1 311 000	214 000
Total Assets	1 857 000	1 495 000	214 000
Total Equity	781 000	348 000	140 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	6 000	5 000	2 000
Unpaid Taxes	188 000	200 000	38 000
Dividends	510 000	695 000	0
Other Current Debt	107 000	106 000	3 000
Total Current Debt	1 076 000	1 147 000	74 000
Total Equity and Debt	1 857 000	1 495 000	214 000

Financial indicators	2022	2021	2020
Return on Equity	120,61 %	259,48 %	78,57 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	49,79 %	49,54 %	92,21 %
Current Ratio	1,49	1,14	2,89
Quick Ratio	1,49	1,14	2,89
Equity Ratio	0,42	0,23	0,65
Gross Profit Margin	100 %	100 %	100 %