BLEKEN DATA AS

3211 SANDEFJORD

Finances

Share Ownership

Return on Equity

114,8 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 772 000	8 207 000	7 247 000	6 140 000
Net Income	1 334 000	2 345 000	1 515 000	810 000
Total Assets	5 995 000	4 981 000	6 072 000	4 739 000
Total Equity	1 162 000	128 000	583 000	567 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 772 000	8 207 000	7 247 000	6 140 000
Expenditure	5 689 000	5 583 000	5 338 000	5 116 000
Operating Profit	2 084 000	2 624 000	1 910 000	1 024 000
Financial Income	−275 000	305 000	22 000	18 000
Financial Costs	5 000	2 000	2 000	2 000
Financial Balance	−280 000	303 000	20 000	16 000
Earnings Before Tax	1 804 000	2 928 000	1 929 000	1 040 000
Tax	470 000	582 000	414 000	230 000
Net Income	1 334 000	2 345 000	1 515 000	810 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	137 000	201 000	306 000	607 000
Total Current Assets	5 858 000	4 780 000	5 766 000	4 132 000
Total Assets	5 995 000	4 981 000	6 072 000	4 739 000
Total Retained Equity	1 062 000	28 000	483 000	467 000
Total Equity	1 162 000	128 000	583 000	567 000
Total Long-Term Debt	0	0	0	11 000
Total Current Debt	4 833 000	4 853 000	5 490 000	4 160 000
Total Equity and Debt	5 995 000	4 981 000	6 072 000	4 739 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 772 000	8 207 000	7 247 000	6 340 000
Other Income	0	0	0	−200 000
Revenue	7 772 000	8 207 000	7 247 000	6 140 000
Cost of Goods Sold	1 225 000	1 234 000	1 198 000	842 000
Salary Costs	3 364 000	3 413 000	3 008 000	3 169 000
Depreciation	106 000	105 000	301 000	280 000
Impairment	0	0	0	0
Expenditure	5 689 000	5 583 000	5 338 000	5 116 000
Operating Profit	2 084 000	2 624 000	1 910 000	1 024 000
Financial Income	−275 000	305 000	22 000	18 000
Financial Costs	5 000	2 000	2 000	2 000
Financial Balance	−280 000	303 000	20 000	16 000
Dividends	300 000	2 800 000	1 500 000	800 000
Net Income	1 334 000	2 345 000	1 515 000	810 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	137 000	201 000	306 000	607 000
Total Tangible Assets	137 000	201 000	306 000	607 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	137 000	201 000	306 000	607 000
Stock	83 000	121 000	100 000	116 000
Total Investments	2 000 000	2 292 000	0	0
Cash, Bank	2 611 000	1 471 000	4 477 000	3 175 000
Total Current Assets	5 858 000	4 780 000	5 766 000	4 132 000
Total Assets	5 995 000	4 981 000	6 072 000	4 739 000
Total Equity	1 162 000	128 000	583 000	567 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	11 000
Creditors	112 000	89 000	52 000	32 000
Unpaid Taxes	627 000	550 000	624 000	464 000
Dividends	300 000	2 800 000	1 500 000	800 000
Other Current Debt	3 324 000	2 832 000	3 038 000	2 618 000
Total Current Debt	4 833 000	4 853 000	5 490 000	4 160 000
Total Equity and Debt	5 995 000	4 981 000	6 072 000	4 739 000

Financial indicators	2022	2021	2020	2019
Return on Equity	114,8 %	1 832,03 %	259,86 %	142,86 %
Debt-to-Equity Ratio	0	0	0	0,02
Operating Profit Margin	26,81 %	31,97 %	26,36 %	16,68 %
Current Ratio	1,21	0,98	1,05	0,99
Quick Ratio	1,23	1,01	1,07	1,02
Equity Ratio	0,19	0,03	0,1	0,12
Gross Profit Margin	84,24 %	84,96 %	83,47 %	86,29 %