BLOM & FOSSAN AS

2010 STRØMMEN

Finances

Share Ownership

Return on Equity

65,75 %

Current Ratio

1,42

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 354 000	15 708 000	14 954 000	14 512 000
Net Income	1 603 000	1 541 000	1 942 000	1 974 000
Total Assets	6 371 000	6 790 000	7 543 000	7 304 000
Total Equity	2 438 000	2 834 000	3 294 000	3 351 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 354 000	15 708 000	14 954 000	14 512 000
Expenditure	15 283 000	13 703 000	12 440 000	11 982 000
Operating Profit	2 069 000	2 004 000	2 515 000	2 530 000
Financial Income	8 000	4 000	10 000	31 000
Financial Costs	22 000	33 000	35 000	29 000
Financial Balance	−14 000	−29 000	−25 000	2 000
Earnings Before Tax	2 056 000	1 975 000	2 490 000	2 532 000
Tax	453 000	435 000	548 000	558 000
Net Income	1 603 000	1 541 000	1 942 000	1 974 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 328 000	1 561 000	1 908 000	2 175 000
Total Current Assets	5 043 000	5 229 000	5 635 000	5 129 000
Total Assets	6 371 000	6 790 000	7 543 000	7 304 000
Total Retained Equity	2 338 000	2 734 000	3 194 000	3 251 000
Total Equity	2 438 000	2 834 000	3 294 000	3 351 000
Total Long-Term Debt	373 000	659 000	914 000	1 142 000
Total Current Debt	3 560 000	3 296 000	3 335 000	2 811 000
Total Equity and Debt	6 371 000	6 790 000	7 543 000	7 304 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 354 000	15 708 000	14 954 000	14 446 000
Other Income	0	0	0	66 000
Revenue	17 354 000	15 708 000	14 954 000	14 512 000
Cost of Goods Sold	1 000	58 000	24 000	0
Salary Costs	11 598 000	10 544 000	9 721 000	9 318 000
Depreciation	304 000	307 000	307 000	237 000
Impairment	0	0	0	0
Expenditure	15 283 000	13 703 000	12 440 000	11 982 000
Operating Profit	2 069 000	2 004 000	2 515 000	2 530 000
Financial Income	8 000	4 000	10 000	31 000
Financial Costs	22 000	33 000	35 000	29 000
Financial Balance	−14 000	−29 000	−25 000	2 000
Dividends	0	0	0	0
Net Income	1 603 000	1 541 000	1 942 000	1 974 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	28 000	0	0	0
Real Eastate	125 000	150 000	175 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	897 000	1 133 000	1 415 000	1 897 000
Total Tangible Assets	1 022 000	1 283 000	1 590 000	1 897 000
Total Fiancial Fixed Assets	278 000	278 000	318 000	278 000
Total Fixed Assets	1 328 000	1 561 000	1 908 000	2 175 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 230 000	2 669 000	3 116 000	2 291 000
Total Current Assets	5 043 000	5 229 000	5 635 000	5 129 000
Total Assets	6 371 000	6 790 000	7 543 000	7 304 000
Total Equity	2 438 000	2 834 000	3 294 000	3 351 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	373 000	659 000	914 000	1 142 000
Creditors	145 000	175 000	179 000	160 000
Unpaid Taxes	1 346 000	1 439 000	1 385 000	1 131 000
Dividends	0	0	0	0
Other Current Debt	1 554 000	1 236 000	1 225 000	992 000
Total Current Debt	3 560 000	3 296 000	3 335 000	2 811 000
Total Equity and Debt	6 371 000	6 790 000	7 543 000	7 304 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,75 %	54,38 %	58,96 %	58,91 %
Debt-to-Equity Ratio	0,15	0,23	0,28	0,34
Operating Profit Margin	11,92 %	12,76 %	16,82 %	17,43 %
Current Ratio	1,42	1,59	1,69	1,82
Quick Ratio	1,42	1,59	1,69	1,82
Equity Ratio	0,38	0,42	0,44	0,46
Gross Profit Margin	99,99 %	99,63 %	99,84 %	100 %