BLAKER REGNSKAPSKONTOR AS

1925 BLAKER

Finances

Share Ownership

Return on Equity

10,51 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 196 000	7 226 000	7 188 000	6 847 000
Net Income	107 000	237 000	395 000	491 000
Total Assets	2 625 000	2 385 000	2 510 000	2 450 000
Total Equity	1 018 000	911 000	674 000	579 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 196 000	7 226 000	7 188 000	6 847 000
Expenditure	8 068 000	6 925 000	6 686 000	6 228 000
Operating Profit	128 000	300 000	501 000	620 000
Financial Income	11 000	6 000	6 000	10 000
Financial Costs	2 000	0	0	0
Financial Balance	9 000	6 000	6 000	10 000
Earnings Before Tax	137 000	306 000	507 000	629 000
Tax	30 000	69 000	112 000	138 000
Net Income	107 000	237 000	395 000	491 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	56 000	82 000	108 000	169 000
Total Current Assets	2 568 000	2 303 000	2 401 000	2 281 000
Total Assets	2 625 000	2 385 000	2 510 000	2 450 000
Total Retained Equity	918 000	811 000	574 000	479 000
Total Equity	1 018 000	911 000	674 000	579 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 607 000	1 474 000	1 835 000	1 871 000
Total Equity and Debt	2 625 000	2 385 000	2 510 000	2 450 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 192 000	7 226 000	7 181 000	6 843 000
Other Income	3 000	1 000	8 000	4 000
Revenue	8 196 000	7 226 000	7 188 000	6 847 000
Cost of Goods Sold	243 000	233 000	233 000	331 000
Salary Costs	6 375 000	5 474 000	5 427 000	4 903 000
Depreciation	43 000	75 000	67 000	39 000
Impairment	0	0	0	0
Expenditure	8 068 000	6 925 000	6 686 000	6 228 000
Operating Profit	128 000	300 000	501 000	620 000
Financial Income	11 000	6 000	6 000	10 000
Financial Costs	2 000	0	0	0
Financial Balance	9 000	6 000	6 000	10 000
Dividends	0	0	300 000	500 000
Net Income	107 000	237 000	395 000	491 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	21 000	20 000	13 000	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	62 000	96 000	163 000
Total Tangible Assets	35 000	62 000	96 000	163 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	56 000	82 000	108 000	169 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	589 000	875 000	461 000	1 472 000
Total Current Assets	2 568 000	2 303 000	2 401 000	2 281 000
Total Assets	2 625 000	2 385 000	2 510 000	2 450 000
Total Equity	1 018 000	911 000	674 000	579 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	193 000	82 000	117 000	58 000
Unpaid Taxes	797 000	612 000	620 000	483 000
Dividends	0	0	300 000	500 000
Other Current Debt	585 000	704 000	980 000	696 000
Total Current Debt	1 607 000	1 474 000	1 835 000	1 871 000
Total Equity and Debt	2 625 000	2 385 000	2 510 000	2 450 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,51 %	26,02 %	58,61 %	84,8 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,56 %	4,15 %	6,97 %	9,06 %
Current Ratio	1,6	1,56	1,31	1,22
Quick Ratio	1,6	1,56	1,31	1,22
Equity Ratio	0,39	0,38	0,27	0,24
Gross Profit Margin	97,04 %	96,78 %	96,76 %	95,17 %