BLAKSTADHEIA EIENDOM AS

4820 FROLAND

Finances

Return on Equity

9,23 %

Current Ratio

17,58

Debt-to-Equity Ratio

1,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 120 000	1 241 000	1 257 000	1 324 000
Net Income	459 000	3 774 000	291 000	−117 000
Total Assets	14 672 000	14 676 000	11 557 000	11 712 000
Total Equity	4 973 000	4 515 000	741 000	450 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 120 000	1 241 000	1 257 000	1 324 000
Expenditure	522 000	1 021 000	685 000	584 000
Operating Profit	598 000	219 000	573 000	740 000
Financial Income	499 000	3 870 000	200 000	0
Financial Costs	510 000	341 000	400 000	380 000
Financial Balance	−11 000	3 529 000	−200 000	−380 000
Earnings Before Tax	587 000	3 748 000	373 000	360 000
Tax	128 000	−25 000	82 000	477 000
Net Income	459 000	3 774 000	291 000	−117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 621 000	7 761 000	11 411 000	11 042 000
Total Current Assets	7 051 000	6 915 000	146 000	670 000
Total Assets	14 672 000	14 676 000	11 557 000	11 712 000
Total Retained Equity	4 873 000	4 415 000	641 000	350 000
Total Equity	4 973 000	4 515 000	741 000	450 000
Total Long-Term Debt	9 298 000	9 899 000	10 508 000	10 847 000
Total Current Debt	401 000	262 000	308 000	416 000
Total Equity and Debt	14 672 000	14 676 000	11 557 000	11 712 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 121 000	1 193 000	1 105 000	1 064 000
Other Income	0	47 000	152 000	261 000
Revenue	1 120 000	1 241 000	1 257 000	1 324 000
Cost of Goods Sold	0	200 000	30 000	35 000
Salary Costs	0	0	−21 000	0
Depreciation	239 000	299 000	302 000	295 000
Impairment	0	0	0	0
Expenditure	522 000	1 021 000	685 000	584 000
Operating Profit	598 000	219 000	573 000	740 000
Financial Income	499 000	3 870 000	200 000	0
Financial Costs	510 000	341 000	400 000	380 000
Financial Balance	−11 000	3 529 000	−200 000	−380 000
Dividends	0	0	0	0
Net Income	459 000	3 774 000	291 000	−117 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 530 000	5 746 000	5 851 000	6 080 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	33 000	56 000	102 000	174 000
Total Tangible Assets	5 563 000	5 802 000	5 953 000	6 255 000
Total Fiancial Fixed Assets	2 058 000	1 958 000	5 458 000	4 788 000
Total Fixed Assets	7 621 000	7 761 000	11 411 000	11 042 000
Stock	0	0	0	0
Total Investments	29 000	0	0	0
Cash, Bank	6 938 000	6 860 000	144 000	36 000
Total Current Assets	7 051 000	6 915 000	146 000	670 000
Total Assets	14 672 000	14 676 000	11 557 000	11 712 000
Total Equity	4 973 000	4 515 000	741 000	450 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 298 000	9 899 000	10 508 000	10 847 000
Creditors	29 000	19 000	16 000	82 000
Unpaid Taxes	31 000	34 000	28 000	19 000
Dividends	0	0	0	0
Other Current Debt	196 000	210 000	190 000	316 000
Total Current Debt	401 000	262 000	308 000	416 000
Total Equity and Debt	14 672 000	14 676 000	11 557 000	11 712 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,23 %	83,59 %	39,27 %	−26 %
Debt-to-Equity Ratio	1,87	2,19	14,18	24,1
Operating Profit Margin	53,39 %	17,65 %	45,58 %	55,89 %
Current Ratio	17,58	26,39	0,47	1,61
Quick Ratio	17,58	26,39	0,47	1,61
Equity Ratio	0,34	0,31	0,06	0,04
Gross Profit Margin	100 %	83,88 %	97,61 %	97,36 %