BLIKKHJØRNET AS

6884 ØVRE ÅRDAL

Finances

Share Ownership

Return on Equity

16,75 %

Current Ratio

3,9

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 897 000	3 703 000	3 189 000	3 644 000
Net Income	657 000	454 000	201 000	206 000
Total Assets	4 805 000	4 005 000	3 912 000	3 708 000
Total Equity	3 923 000	3 266 000	3 312 000	3 111 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 897 000	3 703 000	3 189 000	3 644 000
Expenditure	4 057 000	3 123 000	2 931 000	3 406 000
Operating Profit	841 000	581 000	257 000	238 000
Financial Income	2 000	2 000	2 000	26 000
Financial Costs	1 000	1 000	1 000	6 000
Financial Balance	1 000	1 000	1 000	20 000
Earnings Before Tax	842 000	582 000	258 000	258 000
Tax	185 000	128 000	57 000	51 000
Net Income	657 000	454 000	201 000	206 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 468 000	1 484 000	1 574 000	1 682 000
Total Current Assets	3 338 000	2 521 000	2 337 000	2 027 000
Total Assets	4 805 000	4 005 000	3 912 000	3 708 000
Total Retained Equity	3 723 000	3 066 000	3 112 000	2 911 000
Total Equity	3 923 000	3 266 000	3 312 000	3 111 000
Total Long-Term Debt	26 000	24 000	28 000	50 000
Total Current Debt	856 000	715 000	572 000	547 000
Total Equity and Debt	4 805 000	4 005 000	3 912 000	3 708 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 897 000	3 703 000	3 187 000	3 644 000
Other Income	0	0	1 000	0
Revenue	4 897 000	3 703 000	3 189 000	3 644 000
Cost of Goods Sold	1 385 000	1 130 000	990 000	1 039 000
Salary Costs	2 081 000	1 497 000	1 475 000	1 713 000
Depreciation	59 000	91 000	107 000	107 000
Impairment	0	0	0	0
Expenditure	4 057 000	3 123 000	2 931 000	3 406 000
Operating Profit	841 000	581 000	257 000	238 000
Financial Income	2 000	2 000	2 000	26 000
Financial Costs	1 000	1 000	1 000	6 000
Financial Balance	1 000	1 000	1 000	20 000
Dividends	0	0	0	0
Net Income	657 000	454 000	201 000	206 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 427 000	1 484 000	1 541 000	1 598 000
Machinery and Plant Facilities	41 000	0	0	0
Fixtures	0	0	34 000	84 000
Total Tangible Assets	1 468 000	1 484 000	1 574 000	1 682 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 468 000	1 484 000	1 574 000	1 682 000
Stock	486 000	433 000	409 000	389 000
Total Investments	329 000	269 000	209 000	149 000
Cash, Bank	1 744 000	1 078 000	1 231 000	1 030 000
Total Current Assets	3 338 000	2 521 000	2 337 000	2 027 000
Total Assets	4 805 000	4 005 000	3 912 000	3 708 000
Total Equity	3 923 000	3 266 000	3 312 000	3 111 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 000	24 000	28 000	50 000
Creditors	152 000	151 000	105 000	39 000
Unpaid Taxes	292 000	279 000	176 000	164 000
Dividends	0	0	0	0
Other Current Debt	229 000	152 000	247 000	269 000
Total Current Debt	856 000	715 000	572 000	547 000
Total Equity and Debt	4 805 000	4 005 000	3 912 000	3 708 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,75 %	13,9 %	6,07 %	6,62 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,02
Operating Profit Margin	17,17 %	15,69 %	8,06 %	6,53 %
Current Ratio	3,9	3,53	4,09	3,71
Quick Ratio	9,02	8,94	14,34	12,83
Equity Ratio	0,82	0,82	0,85	0,84
Gross Profit Margin	71,72 %	69,48 %	68,96 %	71,49 %