BLINDHEIM MEKANISKE AS

6040 VIGRA

Finances

Share Ownership

Return on Equity

58 %

Current Ratio

2,68

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 898 000	3 841 000	4 977 000	3 891 000
Net Income	790 000	−60 000	−12 000	148 000
Total Assets	2 283 000	1 224 000	1 721 000	1 744 000
Total Equity	1 362 000	572 000	633 000	645 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 898 000	3 841 000	4 977 000	3 891 000
Expenditure	3 881 000	3 912 000	4 978 000	3 680 000
Operating Profit	1 016 000	−72 000	−1 000	210 000
Financial Income	2 000	1 000	4 000	2 000
Financial Costs	5 000	7 000	19 000	22 000
Financial Balance	−3 000	−6 000	−15 000	−20 000
Earnings Before Tax	1 013 000	−77 000	−15 000	190 000
Tax	223 000	−17 000	−3 000	42 000
Net Income	790 000	−60 000	−12 000	148 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	271 000	268 000	309 000	362 000
Total Current Assets	2 013 000	955 000	1 412 000	1 381 000
Total Assets	2 283 000	1 224 000	1 721 000	1 744 000
Total Retained Equity	1 212 000	422 000	483 000	495 000
Total Equity	1 362 000	572 000	633 000	645 000
Total Long-Term Debt	170 000	224 000	286 000	462 000
Total Current Debt	751 000	428 000	803 000	637 000
Total Equity and Debt	2 283 000	1 224 000	1 721 000	1 744 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 898 000	3 841 000	4 959 000	3 891 000
Other Income	0	0	19 000	0
Revenue	4 898 000	3 841 000	4 977 000	3 891 000
Cost of Goods Sold	1 606 000	1 595 000	2 561 000	1 392 000
Salary Costs	1 527 000	1 503 000	1 620 000	1 501 000
Depreciation	44 000	58 000	58 000	59 000
Impairment	0	0	0	0
Expenditure	3 881 000	3 912 000	4 978 000	3 680 000
Operating Profit	1 016 000	−72 000	−1 000	210 000
Financial Income	2 000	1 000	4 000	2 000
Financial Costs	5 000	7 000	19 000	22 000
Financial Balance	−3 000	−6 000	−15 000	−20 000
Dividends	0	0	0	0
Net Income	790 000	−60 000	−12 000	148 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	22 000	32 000	15 000	11 000
Real Eastate	192 000	192 000	192 000	192 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	56 000	44 000	102 000	160 000
Total Tangible Assets	248 000	236 000	294 000	352 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	271 000	268 000	309 000	362 000
Stock	498 000	414 000	509 000	750 000
Total Investments	0	0	0	0
Cash, Bank	416 000	187 000	236 000	112 000
Total Current Assets	2 013 000	955 000	1 412 000	1 381 000
Total Assets	2 283 000	1 224 000	1 721 000	1 744 000
Total Equity	1 362 000	572 000	633 000	645 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	170 000	224 000	286 000	462 000
Creditors	122 000	153 000	321 000	136 000
Unpaid Taxes	221 000	77 000	183 000	190 000
Dividends	0	0	0	0
Other Current Debt	196 000	198 000	297 000	265 000
Total Current Debt	751 000	428 000	803 000	637 000
Total Equity and Debt	2 283 000	1 224 000	1 721 000	1 744 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58 %	−10,49 %	−1,9 %	22,95 %
Debt-to-Equity Ratio	0,12	0,39	0,45	0,72
Operating Profit Margin	20,74 %	−1,87 %	−0,02 %	5,4 %
Current Ratio	2,68	2,23	1,76	2,17
Quick Ratio	7,96	68,21	4,8	−12,22
Equity Ratio	0,6	0,47	0,37	0,37
Gross Profit Margin	67,21 %	58,47 %	48,54 %	64,23 %