BLÆNES EIENDOM AS

5396 VESTRE VINNESVÅG

Finances

Return on Equity

−2,95 %

Current Ratio

0,02

Debt-to-Equity Ratio

2,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 080 000	1 390 000	1 217 000	47 825 000
Net Income	−207 000	97 000	−9 894 000	−4 227 000
Total Assets	28 558 000	22 987 000	27 577 000	61 770 000
Total Equity	7 013 000	7 220 000	8 023 000	17 558 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 080 000	1 390 000	1 217 000	47 825 000
Expenditure	176 000	252 000	432 000	44 267 000
Operating Profit	904 000	1 138 000	785 000	3 559 000
Financial Income	325 000	194 000	322 000	−6 012 000
Financial Costs	1 305 000	1 095 000	10 811 000	1 223 000
Financial Balance	−980 000	−901 000	−10 489 000	−7 235 000
Earnings Before Tax	−76 000	237 000	−9 704 000	−3 676 000
Tax	131 000	141 000	190 000	551 000
Net Income	−207 000	97 000	−9 894 000	−4 227 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 496 000	22 955 000	27 125 000	22 438 000
Total Current Assets	62 000	33 000	452 000	39 332 000
Total Assets	28 558 000	22 987 000	27 577 000	61 770 000
Total Retained Equity	6 613 000	6 820 000	7 623 000	17 158 000
Total Equity	7 013 000	7 220 000	8 023 000	17 558 000
Total Long-Term Debt	18 500 000	13 289 000	17 964 000	24 385 000
Total Current Debt	3 045 000	2 478 000	1 590 000	19 827 000
Total Equity and Debt	28 558 000	22 987 000	27 577 000	61 770 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	43 627 000
Other Income	1 080 000	1 390 000	1 217 000	4 199 000
Revenue	1 080 000	1 390 000	1 217 000	47 825 000
Cost of Goods Sold	0	0	0	28 839 000
Salary Costs	0	0	0	11 280 000
Depreciation	60 000	61 000	158 000	359 000
Impairment	0	0	0	0
Expenditure	176 000	252 000	432 000	44 267 000
Operating Profit	904 000	1 138 000	785 000	3 559 000
Financial Income	325 000	194 000	322 000	−6 012 000
Financial Costs	1 305 000	1 095 000	10 811 000	1 223 000
Financial Balance	−980 000	−901 000	−10 489 000	−7 235 000
Dividends	0	900 000	0	420 000
Net Income	−207 000	97 000	−9 894 000	−4 227 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 580 000	1 026 000	6 627 000	11 944 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	130 000	130 000	130 000	567 000
Total Tangible Assets	5 710 000	1 156 000	6 757 000	12 511 000
Total Fiancial Fixed Assets	22 786 000	21 798 000	20 368 000	9 928 000
Total Fixed Assets	28 496 000	22 955 000	27 125 000	22 438 000
Stock	0	0	0	29 174 000
Total Investments	0	0	0	0
Cash, Bank	42 000	12 000	228 000	454 000
Total Current Assets	62 000	33 000	452 000	39 332 000
Total Assets	28 558 000	22 987 000	27 577 000	61 770 000
Total Equity	7 013 000	7 220 000	8 023 000	17 558 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 500 000	13 289 000	17 964 000	24 385 000
Creditors	0	16 000	0	4 197 000
Unpaid Taxes	45 000	83 000	47 000	917 000
Dividends	0	900 000	0	420 000
Other Current Debt	2 870 000	2 239 000	1 485 000	10 581 000
Total Current Debt	3 045 000	2 478 000	1 590 000	19 827 000
Total Equity and Debt	28 558 000	22 987 000	27 577 000	61 770 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,95 %	1,34 %	−123,32 %	−24,07 %
Debt-to-Equity Ratio	2,64	1,84	2,24	1,39
Operating Profit Margin	83,7 %	81,87 %	64,5 %	7,44 %
Current Ratio	0,02	0,01	0,28	1,98
Quick Ratio	0,02	0,01	0,28	−4,21
Equity Ratio	0,25	0,31	0,29	0,28
Gross Profit Margin	100 %	100 %	100 %	39,7 %