BR BLINDHEIM MALERFIRMA AS

5179 GODVIK

Finances

Return on Equity

27,77 %

Current Ratio

1,72

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 826 000	12 005 000	12 704 000	13 008 000
Net Income	670 000	1 067 000	1 278 000	607 000
Total Assets	6 577 000	6 305 000	6 034 000	6 138 000
Total Equity	2 413 000	2 488 000	2 521 000	2 611 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 826 000	12 005 000	12 704 000	13 008 000
Expenditure	10 981 000	10 647 000	11 449 000	12 230 000
Operating Profit	845 000	1 359 000	1 255 000	777 000
Financial Income	60 000	21 000	302 000	4 000
Financial Costs	29 000	3 000	1 000	1 000
Financial Balance	31 000	18 000	301 000	3 000
Earnings Before Tax	876 000	1 377 000	1 555 000	780 000
Tax	206 000	310 000	277 000	173 000
Net Income	670 000	1 067 000	1 278 000	607 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 250 000	56 000	73 000	156 000
Total Current Assets	5 326 000	6 249 000	5 961 000	5 982 000
Total Assets	6 577 000	6 305 000	6 034 000	6 138 000
Total Retained Equity	2 313 000	2 388 000	2 421 000	2 511 000
Total Equity	2 413 000	2 488 000	2 521 000	2 611 000
Total Long-Term Debt	1 073 000	0	0	0
Total Current Debt	3 091 000	3 816 000	3 513 000	3 527 000
Total Equity and Debt	6 577 000	6 305 000	6 034 000	6 138 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 821 000	12 005 000	12 704 000	13 008 000
Other Income	5 000	0	0	0
Revenue	11 826 000	12 005 000	12 704 000	13 008 000
Cost of Goods Sold	2 620 000	3 428 000	3 870 000	4 694 000
Salary Costs	6 506 000	5 713 000	6 243 000	6 200 000
Depreciation	288 000	17 000	26 000	13 000
Impairment	0	0	0	0
Expenditure	10 981 000	10 647 000	11 449 000	12 230 000
Operating Profit	845 000	1 359 000	1 255 000	777 000
Financial Income	60 000	21 000	302 000	4 000
Financial Costs	29 000	3 000	1 000	1 000
Financial Balance	31 000	18 000	301 000	3 000
Dividends	0	0	0	0
Net Income	670 000	1 067 000	1 278 000	607 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 241 000	51 000	68 000	51 000
Total Tangible Assets	1 241 000	51 000	68 000	51 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	105 000
Total Fixed Assets	1 250 000	56 000	73 000	156 000
Stock	15 000	15 000	15 000	15 000
Total Investments	0	0	0	0
Cash, Bank	199 000	267 000	391 000	2 843 000
Total Current Assets	5 326 000	6 249 000	5 961 000	5 982 000
Total Assets	6 577 000	6 305 000	6 034 000	6 138 000
Total Equity	2 413 000	2 488 000	2 521 000	2 611 000
Short-Term Group Debt	977 000	1 409 000	1 259 000	0
Total Long-Term Debt	1 073 000	0	0	0
Creditors	701 000	1 002 000	411 000	1 659 000
Unpaid Taxes	817 000	825 000	1 169 000	1 117 000
Dividends	0	0	0	0
Other Current Debt	597 000	580 000	674 000	578 000
Total Current Debt	3 091 000	3 816 000	3 513 000	3 527 000
Total Equity and Debt	6 577 000	6 305 000	6 034 000	6 138 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,77 %	42,89 %	50,69 %	23,25 %
Debt-to-Equity Ratio	0,44	0	0	0
Operating Profit Margin	7,15 %	11,32 %	9,88 %	5,97 %
Current Ratio	1,72	1,64	1,7	1,7
Quick Ratio	1,73	1,64	1,7	1,7
Equity Ratio	0,37	0,39	0,42	0,43
Gross Profit Margin	77,85 %	71,45 %	69,54 %	63,91 %