AS BLIKKENSLAGER OLAF HANSEN

7047 TRONDHEIM

Finances

Share Ownership

Return on Equity

−20,9 %

Current Ratio

1,05

Debt-to-Equity Ratio

1,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 170 000	24 800 000	19 776 000	19 804 000
Net Income	−269 000	1 168 000	−1 029 000	−199 000
Total Assets	8 046 000	6 070 000	4 568 000	5 603 000
Total Equity	1 287 000	2 555 000	1 387 000	2 416 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 170 000	24 800 000	19 776 000	19 804 000
Expenditure	26 382 000	23 314 000	21 110 000	20 076 000
Operating Profit	−213 000	1 487 000	−1 334 000	−271 000
Financial Income	13 000	11 000	18 000	17 000
Financial Costs	144 000	1 000	3 000	0
Financial Balance	−131 000	10 000	15 000	17 000
Earnings Before Tax	−345 000	1 498 000	−1 319 000	−255 000
Tax	−76 000	329 000	−290 000	−56 000
Net Income	−269 000	1 168 000	−1 029 000	−199 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 166 000	1 027 000	810 000	1 808 000
Total Current Assets	4 880 000	5 043 000	3 758 000	3 795 000
Total Assets	8 046 000	6 070 000	4 568 000	5 603 000
Total Retained Equity	−516 000	753 000	−415 000	614 000
Total Equity	1 287 000	2 555 000	1 387 000	2 416 000
Total Long-Term Debt	2 123 000	0	0	0
Total Current Debt	4 636 000	3 515 000	3 181 000	3 186 000
Total Equity and Debt	8 046 000	6 070 000	4 568 000	5 603 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 165 000	24 791 000	19 757 000	19 781 000
Other Income	4 000	9 000	19 000	23 000
Revenue	26 170 000	24 800 000	19 776 000	19 804 000
Cost of Goods Sold	6 962 000	5 703 000	5 224 000	4 358 000
Salary Costs	14 617 000	12 737 000	11 571 000	11 178 000
Depreciation	60 000	56 000	53 000	61 000
Impairment	0	0	0	0
Expenditure	26 382 000	23 314 000	21 110 000	20 076 000
Operating Profit	−213 000	1 487 000	−1 334 000	−271 000
Financial Income	13 000	11 000	18 000	17 000
Financial Costs	144 000	1 000	3 000	0
Financial Balance	−131 000	10 000	15 000	17 000
Dividends	0	0	0	0
Net Income	−269 000	1 168 000	−1 029 000	−199 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	109 000	33 000	363 000	73 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	12 000	16 000	20 000	24 000
Fixtures	552 000	608 000	160 000	161 000
Total Tangible Assets	564 000	624 000	180 000	185 000
Total Fiancial Fixed Assets	2 493 000	370 000	267 000	1 550 000
Total Fixed Assets	3 166 000	1 027 000	810 000	1 808 000
Stock	444 000	516 000	430 000	690 000
Total Investments	0	0	0	0
Cash, Bank	744 000	603 000	871 000	1 019 000
Total Current Assets	4 880 000	5 043 000	3 758 000	3 795 000
Total Assets	8 046 000	6 070 000	4 568 000	5 603 000
Total Equity	1 287 000	2 555 000	1 387 000	2 416 000
Short-Term Group Debt	0	0	0	400 000
Total Long-Term Debt	2 123 000	0	0	0
Creditors	592 000	520 000	520 000	482 000
Unpaid Taxes	1 978 000	1 775 000	1 593 000	1 300 000
Dividends	0	0	0	0
Other Current Debt	2 066 000	1 219 000	1 068 000	1 005 000
Total Current Debt	4 636 000	3 515 000	3 181 000	3 186 000
Total Equity and Debt	8 046 000	6 070 000	4 568 000	5 603 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−20,9 %	45,71 %	−74,19 %	−8,24 %
Debt-to-Equity Ratio	1,65	0	0	0
Operating Profit Margin	−0,81 %	6 %	−6,75 %	−1,37 %
Current Ratio	1,05	1,43	1,18	1,19
Quick Ratio	1,16	1,68	1,37	1,52
Equity Ratio	0,16	0,42	0,3	0,43
Gross Profit Margin	73,4 %	77 %	73,58 %	77,99 %