EINAR BLAAUW AS

5004 BERGEN

Finances

Return on Equity

1 660,64 %

Current Ratio

0,73

Debt-to-Equity Ratio

46,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 203 000	6 663 000	6 603 000	6 581 000
Net Income	3 122 000	3 143 000	2 621 000	2 571 000
Total Assets	14 246 000	14 991 000	14 370 000	14 310 000
Total Equity	188 000	224 000	185 000	515 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 203 000	6 663 000	6 603 000	6 581 000
Expenditure	2 989 000	2 469 000	3 054 000	3 089 000
Operating Profit	4 214 000	4 193 000	3 549 000	3 492 000
Financial Income	2 000	0	0	1 000
Financial Costs	210 000	163 000	187 000	195 000
Financial Balance	−208 000	−163 000	−187 000	−194 000
Earnings Before Tax	4 005 000	4 031 000	3 362 000	3 298 000
Tax	883 000	888 000	741 000	727 000
Net Income	3 122 000	3 143 000	2 621 000	2 571 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 409 000	10 625 000	10 841 000	10 610 000
Total Current Assets	3 837 000	4 367 000	3 529 000	3 700 000
Total Assets	14 246 000	14 991 000	14 370 000	14 310 000
Total Retained Equity	0	96 000	85 000	415 000
Total Equity	188 000	224 000	185 000	515 000
Total Long-Term Debt	8 767 000	9 068 000	9 413 000	9 206 000
Total Current Debt	5 291 000	5 699 000	4 771 000	4 589 000
Total Equity and Debt	14 246 000	14 991 000	14 370 000	14 310 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	7 203 000	6 663 000	6 603 000	6 581 000
Revenue	7 203 000	6 663 000	6 603 000	6 581 000
Cost of Goods Sold	0	0	0	0
Salary Costs	999 000	808 000	1 347 000	1 064 000
Depreciation	216 000	216 000	324 000	355 000
Impairment	0	0	0	0
Expenditure	2 989 000	2 469 000	3 054 000	3 089 000
Operating Profit	4 214 000	4 193 000	3 549 000	3 492 000
Financial Income	2 000	0	0	1 000
Financial Costs	210 000	163 000	187 000	195 000
Financial Balance	−208 000	−163 000	−187 000	−194 000
Dividends	2 800 000	2 700 000	500 000	0
Net Income	3 122 000	3 143 000	2 621 000	2 571 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 225 000	10 441 000	10 657 000	10 427 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	59 000	59 000	59 000	59 000
Total Tangible Assets	10 285 000	10 501 000	10 717 000	10 486 000
Total Fiancial Fixed Assets	124 000	124 000	124 000	124 000
Total Fixed Assets	10 409 000	10 625 000	10 841 000	10 610 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	105 000	130 000	399 000	467 000
Total Current Assets	3 837 000	4 367 000	3 529 000	3 700 000
Total Assets	14 246 000	14 991 000	14 370 000	14 310 000
Total Equity	188 000	224 000	185 000	515 000
Short-Term Group Debt	1 526 000	2 301 000	3 236 000	3 877 000
Total Long-Term Debt	8 767 000	9 068 000	9 413 000	9 206 000
Creditors	266 000	67 000	384 000	232 000
Unpaid Taxes	37 000	70 000	118 000	72 000
Dividends	2 800 000	2 700 000	500 000	0
Other Current Debt	68 000	68 000	407 000	408 000
Total Current Debt	5 291 000	5 699 000	4 771 000	4 589 000
Total Equity and Debt	14 246 000	14 991 000	14 370 000	14 310 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 660,64 %	1 403,13 %	1 416,76 %	499,22 %
Debt-to-Equity Ratio	46,63	40,48	50,88	17,88
Operating Profit Margin	58,5 %	62,93 %	53,75 %	53,06 %
Current Ratio	0,73	0,77	0,74	0,81
Quick Ratio	0,73	0,77	0,74	0,81
Equity Ratio	0,01	0,01	0,01	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %