BLAKSTAD OG BERGDAL EIENDOM AS

7200 KYRKSÆTERØRA

Finances

Share Ownership

Return on Equity

73,63 %

Current Ratio

1,98

Debt-to-Equity Ratio

−2,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 725 000	1 092 000	1 116 000	1 047 000
Net Income	−4 506 000	−2 574 000	−965 000	−1 439 000
Total Assets	7 005 000	7 201 000	6 143 000	7 517 000
Total Equity	−6 120 000	−1 673 000	159 000	996 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 725 000	1 092 000	1 116 000	1 047 000
Expenditure	5 766 000	3 611 000	1 881 000	2 267 000
Operating Profit	−4 040 000	−2 518 000	−765 000	−1 221 000
Financial Income	4 000	0	0	1 000
Financial Costs	487 000	266 000	236 000	219 000
Financial Balance	−483 000	−266 000	−236 000	−218 000
Earnings Before Tax	−4 523 000	−2 784 000	−1 001 000	−1 439 000
Tax	−17 000	−209 000	−36 000	0
Net Income	−4 506 000	−2 574 000	−965 000	−1 439 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 008 000	5 585 000	4 964 000	5 217 000
Total Current Assets	996 000	1 616 000	1 179 000	2 300 000
Total Assets	7 005 000	7 201 000	6 143 000	7 517 000
Total Retained Equity	−6 220 000	−1 773 000	59 000	896 000
Total Equity	−6 120 000	−1 673 000	159 000	996 000
Total Long-Term Debt	12 621 000	8 547 000	5 836 000	5 097 000
Total Current Debt	504 000	328 000	148 000	1 423 000
Total Equity and Debt	7 005 000	7 201 000	6 143 000	7 517 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	125 000	52 000	156 000	87 000
Other Income	1 600 000	1 040 000	960 000	960 000
Revenue	1 725 000	1 092 000	1 116 000	1 047 000
Cost of Goods Sold	102 000	50 000	106 000	63 000
Salary Costs	0	0	0	0
Depreciation	337 000	283 000	271 000	270 000
Impairment	0	0	0	0
Expenditure	5 766 000	3 611 000	1 881 000	2 267 000
Operating Profit	−4 040 000	−2 518 000	−765 000	−1 221 000
Financial Income	4 000	0	0	1 000
Financial Costs	487 000	266 000	236 000	219 000
Financial Balance	−483 000	−266 000	−236 000	−218 000
Dividends	0	0	0	0
Net Income	−4 506 000	−2 574 000	−965 000	−1 439 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 785 000	5 278 000	4 654 000	4 839 000
Machinery and Plant Facilities	3 000	8 000	13 000	18 000
Fixtures	220 000	298 000	296 000	360 000
Total Tangible Assets	6 008 000	5 585 000	4 964 000	5 217 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 008 000	5 585 000	4 964 000	5 217 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	581 000	297 000	53 000	163 000
Total Current Assets	996 000	1 616 000	1 179 000	2 300 000
Total Assets	7 005 000	7 201 000	6 143 000	7 517 000
Total Equity	−6 120 000	−1 673 000	159 000	996 000
Short-Term Group Debt	0	0	0	1 300 000
Total Long-Term Debt	12 621 000	8 547 000	5 836 000	5 097 000
Creditors	451 000	302 000	135 000	49 000
Unpaid Taxes	0	0	13 000	17 000
Dividends	0	0	0	0
Other Current Debt	53 000	27 000	1 000	58 000
Total Current Debt	504 000	328 000	148 000	1 423 000
Total Equity and Debt	7 005 000	7 201 000	6 143 000	7 517 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,63 %	153,86 %	−606,92 %	−144,48 %
Debt-to-Equity Ratio	−2,06	−5,11	36,7	5,12
Operating Profit Margin	−234,2 %	−230,59 %	−68,55 %	−116,62 %
Current Ratio	1,98	4,93	7,97	1,62
Quick Ratio	1,98	4,93	7,97	1,62
Equity Ratio	−0,87	−0,23	0,03	0,13
Gross Profit Margin	94,09 %	95,42 %	90,5 %	93,98 %