BLUSUVOLD BORETTSLAG

7052 TRONDHEIM

Finances

Share Ownership

Return on Equity

−0,07 %

Current Ratio

6,72

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 514 000	8 117 000	7 623 000	7 268 000
Net Income	−22 000	−5 209 000	−2 350 000	−137 000
Total Assets	43 508 000	44 348 000	39 702 000	42 881 000
Total Equity	31 540 000	31 561 000	36 770 000	39 120 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 514 000	8 117 000	7 623 000	7 268 000
Expenditure	8 282 000	13 189 000	9 966 000	7 372 000
Operating Profit	231 000	−5 073 000	−2 343 000	−104 000
Financial Income	28 000	8 000	13 000	21 000
Financial Costs	281 000	145 000	19 000	54 000
Financial Balance	−253 000	−137 000	−6 000	−33 000
Earnings Before Tax	−22 000	−5 209 000	−2 350 000	−137 000
Tax	0	0	0	0
Net Income	−22 000	−5 209 000	−2 350 000	−137 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 444 000	37 496 000	37 547 000	37 615 000
Total Current Assets	6 063 000	6 852 000	2 155 000	5 266 000
Total Assets	43 508 000	44 348 000	39 702 000	42 881 000
Total Retained Equity	31 519 000	31 540 000	36 749 000	39 099 000
Total Equity	31 540 000	31 561 000	36 770 000	39 120 000
Total Long-Term Debt	11 066 000	11 474 000	2 071 000	2 885 000
Total Current Debt	902 000	1 313 000	861 000	876 000
Total Equity and Debt	43 508 000	44 348 000	39 702 000	42 881 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 514 000	8 117 000	7 623 000	7 268 000
Other Income	0	0	0	0
Revenue	8 514 000	8 117 000	7 623 000	7 268 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 172 000	1 135 000	950 000	165 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	8 282 000	13 189 000	9 966 000	7 372 000
Operating Profit	231 000	−5 073 000	−2 343 000	−104 000
Financial Income	28 000	8 000	13 000	21 000
Financial Costs	281 000	145 000	19 000	54 000
Financial Balance	−253 000	−137 000	−6 000	−33 000
Dividends	0	0	0	0
Net Income	−22 000	−5 209 000	−2 350 000	−137 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	37 444 000	37 496 000	37 265 000	37 265 000
Machinery and Plant Facilities	0	0	282 000	350 000
Fixtures	0	0	0	0
Total Tangible Assets	37 444 000	37 496 000	37 547 000	37 615 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 444 000	37 496 000	37 547 000	37 615 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 912 000	6 419 000	1 730 000	4 858 000
Total Current Assets	6 063 000	6 852 000	2 155 000	5 266 000
Total Assets	43 508 000	44 348 000	39 702 000	42 881 000
Total Equity	31 540 000	31 561 000	36 770 000	39 120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 066 000	11 474 000	2 071 000	2 885 000
Creditors	512 000	946 000	596 000	558 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	390 000	367 000	265 000	317 000
Total Current Debt	902 000	1 313 000	861 000	876 000
Total Equity and Debt	43 508 000	44 348 000	39 702 000	42 881 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,07 %	−16,5 %	−6,39 %	−0,35 %
Debt-to-Equity Ratio	0,35	0,36	0,06	0,07
Operating Profit Margin	2,71 %	−62,5 %	−30,74 %	−1,43 %
Current Ratio	6,72	5,22	2,5	6,01
Quick Ratio	6,72	5,22	2,5	6,01
Equity Ratio	0,72	0,71	0,93	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %