BLAKSHAUGEN EIENDOM AS

0382 OSLO

Finances

Return on Equity

21,5 %

Current Ratio

7,74

Debt-to-Equity Ratio

0,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	58 000	193 000	102 000	32 000
Net Income	672 000	398 000	−122 000	−205 000
Total Assets	4 502 000	3 565 000	6 635 000	6 501 000
Total Equity	3 125 000	2 453 000	2 055 000	2 177 000

Income (NOK)	2022	2021	2020	2019
Revenue	58 000	193 000	102 000	32 000
Expenditure	213 000	85 000	139 000	223 000
Operating Profit	−154 000	101 000	−43 000	−205 000
Financial Income	1 143 000	490 000	257 000	210 000
Financial Costs	317 000	193 000	336 000	210 000
Financial Balance	826 000	297 000	−79 000	0
Earnings Before Tax	672 000	398 000	−122 000	−205 000
Tax	0	0	0	0
Net Income	672 000	398 000	−122 000	−205 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 218 000	3 070 000	6 379 000	6 209 000
Total Current Assets	1 285 000	495 000	257 000	292 000
Total Assets	4 502 000	3 565 000	6 635 000	6 501 000
Total Retained Equity	2 206 000	1 533 000	1 135 000	1 257 000
Total Equity	3 125 000	2 453 000	2 055 000	2 177 000
Total Long-Term Debt	1 211 000	1 106 000	3 566 000	3 256 000
Total Current Debt	166 000	6 000	1 014 000	1 068 000
Total Equity and Debt	4 502 000	3 565 000	6 635 000	6 501 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	58 000	193 000	28 000	32 000
Other Income	0	0	75 000	0
Revenue	58 000	193 000	102 000	32 000
Cost of Goods Sold	62 000	30 000	50 000	24 000
Salary Costs	0	3 000	1 000	94 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	213 000	85 000	139 000	223 000
Operating Profit	−154 000	101 000	−43 000	−205 000
Financial Income	1 143 000	490 000	257 000	210 000
Financial Costs	317 000	193 000	336 000	210 000
Financial Balance	826 000	297 000	−79 000	0
Dividends	0	0	0	0
Net Income	672 000	398 000	−122 000	−205 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	282 000	332 000	332 000	382 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	63 000	63 000	63 000	170 000
Total Tangible Assets	63 000	63 000	63 000	170 000
Total Fiancial Fixed Assets	2 873 000	2 675 000	5 984 000	5 657 000
Total Fixed Assets	3 218 000	3 070 000	6 379 000	6 209 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	233 000	287 000	41 000	7 000
Total Current Assets	1 285 000	495 000	257 000	292 000
Total Assets	4 502 000	3 565 000	6 635 000	6 501 000
Total Equity	3 125 000	2 453 000	2 055 000	2 177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 211 000	1 106 000	3 566 000	3 256 000
Creditors	104 000	−21 000	76 000	715 000
Unpaid Taxes	1 000	17 000	1 000	33 000
Dividends	0	0	0	0
Other Current Debt	60 000	10 000	937 000	320 000
Total Current Debt	166 000	6 000	1 014 000	1 068 000
Total Equity and Debt	4 502 000	3 565 000	6 635 000	6 501 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,5 %	16,23 %	−5,94 %	−9,42 %
Debt-to-Equity Ratio	0,39	0,45	1,74	1,5
Operating Profit Margin	−265,52 %	52,33 %	−42,16 %	−640,63 %
Current Ratio	7,74	82,5	0,25	0,27
Quick Ratio	7,74	82,5	0,25	0,27
Equity Ratio	0,69	0,69	0,31	0,33
Gross Profit Margin	−6,9 %	84,46 %	50,98 %	25 %