BLINDHEIM MAT AS

6020 ÅLESUND

Finances

Share Ownership

Return on Equity

34,45 %

Current Ratio

1,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	75 407 000	77 604 000	80 232 000	68 616 000
Net Income	5 140 000	5 789 000	5 757 000	2 966 000
Total Assets	26 204 000	24 409 000	22 463 000	16 189 000
Total Equity	14 921 000	13 781 000	11 492 000	9 234 000

Income (NOK)	2022	2021	2020	2019
Revenue	75 407 000	77 604 000	80 232 000	68 616 000
Expenditure	69 024 000	70 234 000	72 875 000	64 775 000
Operating Profit	6 382 000	7 369 000	7 357 000	3 840 000
Financial Income	211 000	54 000	31 000	42 000
Financial Costs	1 000	1 000	4 000	71 000
Financial Balance	210 000	53 000	27 000	−29 000
Earnings Before Tax	6 593 000	7 423 000	7 384 000	3 811 000
Tax	1 452 000	1 634 000	1 626 000	845 000
Net Income	5 140 000	5 789 000	5 757 000	2 966 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 945 000	6 607 000	6 506 000	6 763 000
Total Current Assets	20 259 000	17 802 000	15 957 000	9 425 000
Total Assets	26 204 000	24 409 000	22 463 000	16 189 000
Total Retained Equity	14 721 000	13 581 000	11 292 000	9 034 000
Total Equity	14 921 000	13 781 000	11 492 000	9 234 000
Total Long-Term Debt	0	0	0	1 003 000
Total Current Debt	11 283 000	10 628 000	10 971 000	5 951 000
Total Equity and Debt	26 204 000	24 409 000	22 463 000	16 189 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	75 009 000	76 796 000	78 802 000	67 148 000
Other Income	398 000	808 000	1 429 000	1 468 000
Revenue	75 407 000	77 604 000	80 232 000	68 616 000
Cost of Goods Sold	51 985 000	52 809 000	55 104 000	47 616 000
Salary Costs	9 178 000	9 427 000	9 695 000	8 696 000
Depreciation	1 156 000	944 000	901 000	1 011 000
Impairment	0	0	0	0
Expenditure	69 024 000	70 234 000	72 875 000	64 775 000
Operating Profit	6 382 000	7 369 000	7 357 000	3 840 000
Financial Income	211 000	54 000	31 000	42 000
Financial Costs	1 000	1 000	4 000	71 000
Financial Balance	210 000	53 000	27 000	−29 000
Dividends	4 000 000	3 500 000	3 500 000	0
Net Income	5 140 000	5 789 000	5 757 000	2 966 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	15 000	34 000	79 000	91 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 930 000	6 573 000	6 427 000	6 672 000
Total Tangible Assets	5 930 000	6 573 000	6 427 000	6 672 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 945 000	6 607 000	6 506 000	6 763 000
Stock	3 738 000	3 676 000	3 726 000	3 104 000
Total Investments	0	0	0	0
Cash, Bank	12 947 000	10 472 000	9 047 000	3 398 000
Total Current Assets	20 259 000	17 802 000	15 957 000	9 425 000
Total Assets	26 204 000	24 409 000	22 463 000	16 189 000
Total Equity	14 921 000	13 781 000	11 492 000	9 234 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 003 000
Creditors	2 776 000	2 083 000	2 079 000	1 001 000
Unpaid Taxes	1 140 000	939 000	1 242 000	1 123 000
Dividends	4 000 000	3 500 000	3 500 000	0
Other Current Debt	5 933 000	6 017 000	6 036 000	2 932 000
Total Current Debt	11 283 000	10 628 000	10 971 000	5 951 000
Total Equity and Debt	26 204 000	24 409 000	22 463 000	16 189 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,45 %	42,01 %	50,1 %	32,12 %
Debt-to-Equity Ratio	0	0	0	0,11
Operating Profit Margin	8,46 %	9,5 %	9,17 %	5,6 %
Current Ratio	1,8	1,68	1,45	1,58
Quick Ratio	2,69	2,56	2,2	3,31
Equity Ratio	0,57	0,56	0,51	0,57
Gross Profit Margin	31,06 %	31,95 %	31,32 %	30,61 %