BLOM SERVICESENTER AS

5337 RONG

Finances

Return on Equity

1,55 %

Current Ratio

2,25

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 490 000	12 109 000	11 370 000	10 309 000
Net Income	29 000	311 000	603 000	346 000
Total Assets	4 008 000	4 693 000	3 704 000	2 529 000
Total Equity	1 874 000	1 845 000	1 534 000	931 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 490 000	12 109 000	11 370 000	10 309 000
Expenditure	11 443 000	11 702 000	10 572 000	9 847 000
Operating Profit	47 000	406 000	798 000	462 000
Financial Income	6 000	5 000	5 000	5 000
Financial Costs	2 000	18 000	9 000	0
Financial Balance	4 000	−13 000	−4 000	5 000
Earnings Before Tax	50 000	393 000	794 000	467 000
Tax	21 000	83 000	191 000	121 000
Net Income	29 000	311 000	603 000	346 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 252 000	1 410 000	257 000	288 000
Total Current Assets	2 756 000	3 282 000	3 447 000	2 240 000
Total Assets	4 008 000	4 693 000	3 704 000	2 529 000
Total Retained Equity	1 694 000	1 665 000	1 354 000	751 000
Total Equity	1 874 000	1 845 000	1 534 000	931 000
Total Long-Term Debt	910 000	1 464 000	812 000	385 000
Total Current Debt	1 225 000	1 384 000	1 357 000	1 213 000
Total Equity and Debt	4 008 000	4 693 000	3 704 000	2 529 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 701 000	11 344 000	10 631 000	9 645 000
Other Income	789 000	764 000	739 000	665 000
Revenue	11 490 000	12 109 000	11 370 000	10 309 000
Cost of Goods Sold	4 731 000	5 134 000	4 855 000	4 293 000
Salary Costs	4 317 000	4 210 000	3 653 000	3 643 000
Depreciation	159 000	194 000	165 000	193 000
Impairment	0	0	0	0
Expenditure	11 443 000	11 702 000	10 572 000	9 847 000
Operating Profit	47 000	406 000	798 000	462 000
Financial Income	6 000	5 000	5 000	5 000
Financial Costs	2 000	18 000	9 000	0
Financial Balance	4 000	−13 000	−4 000	5 000
Dividends	0	0	0	380 000
Net Income	29 000	311 000	603 000	346 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	982 000	1 105 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	96 000	132 000	83 000	248 000
Total Tangible Assets	1 078 000	1 237 000	83 000	248 000
Total Fiancial Fixed Assets	174 000	173 000	173 000	40 000
Total Fixed Assets	1 252 000	1 410 000	257 000	288 000
Stock	405 000	368 000	337 000	346 000
Total Investments	0	0	0	0
Cash, Bank	1 072 000	1 820 000	1 925 000	1 423 000
Total Current Assets	2 756 000	3 282 000	3 447 000	2 240 000
Total Assets	4 008 000	4 693 000	3 704 000	2 529 000
Total Equity	1 874 000	1 845 000	1 534 000	931 000
Short-Term Group Debt	0	0	152 000	0
Total Long-Term Debt	910 000	1 464 000	812 000	385 000
Creditors	324 000	403 000	400 000	281 000
Unpaid Taxes	452 000	358 000	313 000	387 000
Dividends	0	0	0	380 000
Other Current Debt	428 000	540 000	335 000	325 000
Total Current Debt	1 225 000	1 384 000	1 357 000	1 213 000
Total Equity and Debt	4 008 000	4 693 000	3 704 000	2 529 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,55 %	16,86 %	39,31 %	37,16 %
Debt-to-Equity Ratio	0,49	0,79	0,53	0,41
Operating Profit Margin	0,41 %	3,35 %	7,02 %	4,48 %
Current Ratio	2,25	2,37	2,54	1,85
Quick Ratio	3,36	3,23	3,38	2,58
Equity Ratio	0,47	0,39	0,41	0,37
Gross Profit Margin	58,83 %	57,6 %	57,3 %	58,36 %