BLIKK OG MURFORRETNING AS

5918 FREKHAUG

Finances

Share Ownership

Return on Equity

24,07 %

Current Ratio

2,51

Debt-to-Equity Ratio

0,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 532 000	6 838 000	6 269 000	5 435 000
Net Income	705 000	638 000	487 000	24 000
Total Assets	5 484 000	5 179 000	4 238 000	3 596 000
Total Equity	2 929 000	2 224 000	1 766 000	1 278 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 532 000	6 838 000	6 269 000	5 435 000
Expenditure	6 551 000	5 978 000	5 571 000	5 356 000
Operating Profit	980 000	860 000	698 000	80 000
Financial Income	6 000	5 000	4 000	0
Financial Costs	82 000	70 000	78 000	51 000
Financial Balance	−76 000	−65 000	−74 000	−51 000
Earnings Before Tax	904 000	794 000	625 000	29 000
Tax	199 000	156 000	137 000	5 000
Net Income	705 000	638 000	487 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 401 000	2 463 000	2 699 000	2 320 000
Total Current Assets	2 083 000	2 716 000	1 539 000	1 276 000
Total Assets	5 484 000	5 179 000	4 238 000	3 596 000
Total Retained Equity	2 829 000	2 124 000	1 666 000	1 178 000
Total Equity	2 929 000	2 224 000	1 766 000	1 278 000
Total Long-Term Debt	1 725 000	1 537 000	1 716 000	1 673 000
Total Current Debt	829 000	1 418 000	756 000	645 000
Total Equity and Debt	5 484 000	5 179 000	4 238 000	3 596 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 532 000	6 812 000	6 269 000	5 435 000
Other Income	0	26 000	0	0
Revenue	7 532 000	6 838 000	6 269 000	5 435 000
Cost of Goods Sold	2 800 000	2 628 000	2 365 000	2 369 000
Salary Costs	2 863 000	2 641 000	2 436 000	2 403 000
Depreciation	306 000	284 000	251 000	133 000
Impairment	0	0	0	0
Expenditure	6 551 000	5 978 000	5 571 000	5 356 000
Operating Profit	980 000	860 000	698 000	80 000
Financial Income	6 000	5 000	4 000	0
Financial Costs	82 000	70 000	78 000	51 000
Financial Balance	−76 000	−65 000	−74 000	−51 000
Dividends	0	180 000	0	0
Net Income	705 000	638 000	487 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	32 000	0	0
Real Eastate	1 657 000	1 760 000	1 862 000	1 965 000
Machinery and Plant Facilities	1 517 000	347 000	351 000	29 000
Fixtures	218 000	323 000	486 000	326 000
Total Tangible Assets	3 392 000	2 430 000	2 699 000	2 320 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 401 000	2 463 000	2 699 000	2 320 000
Stock	507 000	335 000	281 000	121 000
Total Investments	0	0	0	0
Cash, Bank	998 000	1 540 000	806 000	421 000
Total Current Assets	2 083 000	2 716 000	1 539 000	1 276 000
Total Assets	5 484 000	5 179 000	4 238 000	3 596 000
Total Equity	2 929 000	2 224 000	1 766 000	1 278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 725 000	1 537 000	1 716 000	1 673 000
Creditors	110 000	348 000	120 000	1 000
Unpaid Taxes	231 000	436 000	270 000	315 000
Dividends	0	180 000	0	0
Other Current Debt	313 000	266 000	229 000	324 000
Total Current Debt	829 000	1 418 000	756 000	645 000
Total Equity and Debt	5 484 000	5 179 000	4 238 000	3 596 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,07 %	28,69 %	27,58 %	1,88 %
Debt-to-Equity Ratio	0,59	0,69	0,97	1,31
Operating Profit Margin	13,01 %	12,58 %	11,13 %	1,47 %
Current Ratio	2,51	1,92	2,04	1,98
Quick Ratio	6,47	2,51	3,24	2,44
Equity Ratio	0,53	0,43	0,42	0,36
Gross Profit Margin	62,83 %	61,57 %	62,27 %	56,41 %