BLÅSMO MUSIKK AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

16,87 %

Current Ratio

2,89

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 156 000	8 655 000	7 549 000	7 944 000
Net Income	825 000	744 000	373 000	495 000
Total Assets	7 699 000	5 826 000	5 057 000	4 681 000
Total Equity	4 889 000	4 365 000	3 805 000	3 483 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 156 000	8 655 000	7 549 000	7 944 000
Expenditure	10 088 000	7 697 000	7 074 000	7 283 000
Operating Profit	1 067 000	958 000	475 000	661 000
Financial Income	19 000	11 000	7 000	8 000
Financial Costs	28 000	16 000	4 000	30 000
Financial Balance	−9 000	−5 000	3 000	−22 000
Earnings Before Tax	1 058 000	954 000	478 000	639 000
Tax	233 000	210 000	105 000	144 000
Net Income	825 000	744 000	373 000	495 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	87 000	72 000	0	1 000
Total Current Assets	7 612 000	5 755 000	5 057 000	4 680 000
Total Assets	7 699 000	5 826 000	5 057 000	4 681 000
Total Retained Equity	4 789 000	4 265 000	3 705 000	3 383 000
Total Equity	4 889 000	4 365 000	3 805 000	3 483 000
Total Long-Term Debt	176 000	171 000	203 000	330 000
Total Current Debt	2 634 000	1 290 000	1 048 000	868 000
Total Equity and Debt	7 699 000	5 826 000	5 057 000	4 681 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 155 000	8 620 000	7 547 000	7 938 000
Other Income	0	35 000	3 000	6 000
Revenue	11 156 000	8 655 000	7 549 000	7 944 000
Cost of Goods Sold	7 468 000	5 489 000	4 944 000	5 187 000
Salary Costs	1 696 000	1 483 000	1 411 000	1 351 000
Depreciation	16 000	7 000	0	9 000
Impairment	0	0	0	0
Expenditure	10 088 000	7 697 000	7 074 000	7 283 000
Operating Profit	1 067 000	958 000	475 000	661 000
Financial Income	19 000	11 000	7 000	8 000
Financial Costs	28 000	16 000	4 000	30 000
Financial Balance	−9 000	−5 000	3 000	−22 000
Dividends	300 000	185 000	50 000	0
Net Income	825 000	744 000	373 000	495 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	56 000	72 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	31 000	0	0	0
Total Tangible Assets	31 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	1 000
Total Fixed Assets	87 000	72 000	0	1 000
Stock	1 798 000	1 263 000	1 502 000	1 387 000
Total Investments	0	0	0	0
Cash, Bank	5 492 000	4 353 000	3 390 000	3 209 000
Total Current Assets	7 612 000	5 755 000	5 057 000	4 680 000
Total Assets	7 699 000	5 826 000	5 057 000	4 681 000
Total Equity	4 889 000	4 365 000	3 805 000	3 483 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	176 000	171 000	203 000	330 000
Creditors	1 262 000	215 000	144 000	206 000
Unpaid Taxes	666 000	524 000	539 000	408 000
Dividends	300 000	185 000	50 000	0
Other Current Debt	174 000	156 000	210 000	109 000
Total Current Debt	2 634 000	1 290 000	1 048 000	868 000
Total Equity and Debt	7 699 000	5 826 000	5 057 000	4 681 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,87 %	17,04 %	9,8 %	14,21 %
Debt-to-Equity Ratio	0,04	0,04	0,05	0,09
Operating Profit Margin	9,56 %	11,07 %	6,29 %	8,32 %
Current Ratio	2,89	4,46	4,83	5,39
Quick Ratio	9,11	213,15	−11,14	−9,02
Equity Ratio	0,64	0,75	0,75	0,74
Gross Profit Margin	33,06 %	36,58 %	34,51 %	34,71 %