MALERMESTER BLAKSTAD AS

7010 TRONDHEIM

Finances

Return on Equity

50,22 %

Current Ratio

1,69

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	36 316 000	31 913 000	28 813 000	36 393 000
Net Income	4 137 000	3 799 000	1 927 000	3 047 000
Total Assets	21 110 000	24 055 000	18 450 000	17 301 000
Total Equity	8 237 000	8 225 000	11 426 000	9 499 000

Income (NOK)	2022	2021	2020	2019
Revenue	36 316 000	31 913 000	28 813 000	36 393 000
Expenditure	31 054 000	27 060 000	26 379 000	32 562 000
Operating Profit	5 263 000	4 853 000	2 434 000	3 830 000
Financial Income	88 000	36 000	50 000	105 000
Financial Costs	19 000	1 000	1 000	0
Financial Balance	69 000	35 000	49 000	105 000
Earnings Before Tax	5 332 000	4 888 000	2 483 000	3 935 000
Tax	1 195 000	1 088 000	556 000	888 000
Net Income	4 137 000	3 799 000	1 927 000	3 047 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 264 000	2 292 000	2 429 000	2 561 000
Total Current Assets	19 846 000	21 763 000	16 022 000	14 741 000
Total Assets	21 110 000	24 055 000	18 450 000	17 301 000
Total Retained Equity	8 147 000	8 135 000	11 336 000	9 409 000
Total Equity	8 237 000	8 225 000	11 426 000	9 499 000
Total Long-Term Debt	1 137 000	0	0	0
Total Current Debt	11 736 000	15 830 000	7 024 000	7 802 000
Total Equity and Debt	21 110 000	24 055 000	18 450 000	17 301 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	35 916 000	31 913 000	28 742 000	36 393 000
Other Income	400 000	0	71 000	0
Revenue	36 316 000	31 913 000	28 813 000	36 393 000
Cost of Goods Sold	8 333 000	5 200 000	6 294 000	10 316 000
Salary Costs	19 402 000	17 979 000	16 839 000	18 179 000
Depreciation	374 000	5 000	14 000	13 000
Impairment	0	0	0	0
Expenditure	31 054 000	27 060 000	26 379 000	32 562 000
Operating Profit	5 263 000	4 853 000	2 434 000	3 830 000
Financial Income	88 000	36 000	50 000	105 000
Financial Costs	19 000	1 000	1 000	0
Financial Balance	69 000	35 000	49 000	105 000
Dividends	0	7 000 000	0	0
Net Income	4 137 000	3 799 000	1 927 000	3 047 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	16 000	20 000	23 000
Real Eastate	0	2 061 000	2 061 000	2 061 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 264 000	14 000	19 000	9 000
Total Tangible Assets	1 264 000	2 076 000	2 081 000	2 071 000
Total Fiancial Fixed Assets	0	201 000	328 000	467 000
Total Fixed Assets	1 264 000	2 292 000	2 429 000	2 561 000
Stock	26 000	24 000	22 000	23 000
Total Investments	0	0	0	0
Cash, Bank	3 568 000	13 271 000	6 984 000	7 302 000
Total Current Assets	19 846 000	21 763 000	16 022 000	14 741 000
Total Assets	21 110 000	24 055 000	18 450 000	17 301 000
Total Equity	8 237 000	8 225 000	11 426 000	9 499 000
Short-Term Group Debt	5 307 000	0	0	0
Total Long-Term Debt	1 137 000	0	0	0
Creditors	896 000	875 000	1 069 000	1 216 000
Unpaid Taxes	2 957 000	3 386 000	3 050 000	3 198 000
Dividends	0	7 000 000	0	0
Other Current Debt	2 576 000	3 484 000	2 352 000	2 504 000
Total Current Debt	11 736 000	15 830 000	7 024 000	7 802 000
Total Equity and Debt	21 110 000	24 055 000	18 450 000	17 301 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,22 %	46,19 %	16,87 %	32,08 %
Debt-to-Equity Ratio	0,14	0	0	0
Operating Profit Margin	14,49 %	15,21 %	8,45 %	10,52 %
Current Ratio	1,69	1,37	2,28	1,89
Quick Ratio	1,69	1,38	2,29	1,89
Equity Ratio	0,39	0,34	0,62	0,55
Gross Profit Margin	77,05 %	83,71 %	78,16 %	71,65 %