BLOMSTERVEGEN BORETTSLAG

2212 KONGSVINGER

Finances

Share Ownership

Return on Equity

1,17 %

Current Ratio

4,24

Debt-to-Equity Ratio

1,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	503 000	463 000	426 000	426 000
Net Income	17 000	60 000	52 000	62 000
Total Assets	3 407 000	3 462 000	3 450 000	3 466 000
Total Equity	1 459 000	1 442 000	1 382 000	1 330 000

Income (NOK)	2022	2021	2020	2019
Revenue	503 000	463 000	426 000	426 000
Expenditure	450 000	379 000	342 000	323 000
Operating Profit	53 000	84 000	84 000	102 000
Financial Income	6 000	6 000	6 000	7 000
Financial Costs	43 000	30 000	38 000	47 000
Financial Balance	−37 000	−24 000	−32 000	−40 000
Earnings Before Tax	17 000	60 000	52 000	62 000
Tax	0	0	0	0
Net Income	17 000	60 000	52 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 119 000	3 119 000	3 119 000	3 119 000
Total Current Assets	288 000	342 000	331 000	347 000
Total Assets	3 407 000	3 462 000	3 450 000	3 466 000
Total Retained Equity	1 458 000	1 442 000	1 381 000	1 330 000
Total Equity	1 459 000	1 442 000	1 382 000	1 330 000
Total Long-Term Debt	1 842 000	1 912 000	1 989 000	2 063 000
Total Current Debt	68 000	88 000	79 000	73 000
Total Equity and Debt	3 407 000	3 462 000	3 450 000	3 466 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	503 000	463 000	426 000	426 000
Revenue	503 000	463 000	426 000	426 000
Cost of Goods Sold	0	0	0	0
Salary Costs	29 000	22 000	21 000	22 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	450 000	379 000	342 000	323 000
Operating Profit	53 000	84 000	84 000	102 000
Financial Income	6 000	6 000	6 000	7 000
Financial Costs	43 000	30 000	38 000	47 000
Financial Balance	−37 000	−24 000	−32 000	−40 000
Dividends	0	0	0	0
Net Income	17 000	60 000	52 000	62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 119 000	3 119 000	3 119 000	3 119 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 119 000	3 119 000	3 119 000	3 119 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 119 000	3 119 000	3 119 000	3 119 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	182 000	251 000	247 000	269 000
Total Current Assets	288 000	342 000	331 000	347 000
Total Assets	3 407 000	3 462 000	3 450 000	3 466 000
Total Equity	1 459 000	1 442 000	1 382 000	1 330 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 842 000	1 912 000	1 989 000	2 063 000
Creditors	68 000	86 000	78 000	73 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	2 000	1 000	0
Total Current Debt	68 000	88 000	79 000	73 000
Total Equity and Debt	3 407 000	3 462 000	3 450 000	3 466 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,17 %	4,16 %	3,76 %	4,66 %
Debt-to-Equity Ratio	1,26	1,33	1,44	1,55
Operating Profit Margin	10,54 %	18,14 %	19,72 %	23,94 %
Current Ratio	4,24	3,89	4,19	4,75
Quick Ratio	4,24	3,89	4,19	4,75
Equity Ratio	0,43	0,42	0,4	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %