BLÆNES BYGG AS

5396 VESTRE VINNESVÅG

Finances

Share Ownership

Return on Equity

8,39 %

Current Ratio

1,12

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	56 361 000	45 987 000	47 183 000	43 588 000
Net Income	1 206 000	543 000	−254 000	859 000
Total Assets	27 445 000	26 716 000	27 926 000	27 767 000
Total Equity	14 372 000	13 166 000	12 623 000	12 824 000

Income (NOK)	2022	2021	2020	2019
Revenue	56 361 000	45 987 000	47 183 000	43 588 000
Expenditure	54 977 000	45 306 000	47 365 000	42 736 000
Operating Profit	1 383 000	681 000	−182 000	851 000
Financial Income	382 000	374 000	335 000	694 000
Financial Costs	326 000	345 000	382 000	453 000
Financial Balance	56 000	29 000	−47 000	241 000
Earnings Before Tax	1 439 000	711 000	−229 000	1 092 000
Tax	233 000	167 000	25 000	233 000
Net Income	1 206 000	543 000	−254 000	859 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 935 000	16 342 000	17 285 000	12 898 000
Total Current Assets	14 510 000	10 374 000	10 641 000	14 868 000
Total Assets	27 445 000	26 716 000	27 926 000	27 767 000
Total Retained Equity	11 841 000	10 635 000	10 092 000	10 293 000
Total Equity	14 372 000	13 166 000	12 623 000	12 824 000
Total Long-Term Debt	124 000	0	0	2 857 000
Total Current Debt	12 949 000	13 549 000	15 303 000	12 086 000
Total Equity and Debt	27 445 000	26 716 000	27 926 000	27 767 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	56 361 000	45 987 000	47 183 000	43 585 000
Other Income	0	0	0	3 000
Revenue	56 361 000	45 987 000	47 183 000	43 588 000
Cost of Goods Sold	38 230 000	30 882 000	33 431 000	27 257 000
Salary Costs	11 761 000	10 259 000	9 566 000	11 280 000
Depreciation	106 000	120 000	124 000	161 000
Impairment	0	0	0	0
Expenditure	54 977 000	45 306 000	47 365 000	42 736 000
Operating Profit	1 383 000	681 000	−182 000	851 000
Financial Income	382 000	374 000	335 000	694 000
Financial Costs	326 000	345 000	382 000	453 000
Financial Balance	56 000	29 000	−47 000	241 000
Dividends	0	0	0	0
Net Income	1 206 000	543 000	−254 000	859 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	40 000
Real Eastate	517 000	500 000	500 000	500 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	161 000	218 000	338 000	437 000
Total Tangible Assets	678 000	718 000	838 000	937 000
Total Fiancial Fixed Assets	12 257 000	15 624 000	16 447 000	11 921 000
Total Fixed Assets	12 935 000	16 342 000	17 285 000	12 898 000
Stock	8 475 000	6 079 000	4 463 000	4 779 000
Total Investments	0	0	0	0
Cash, Bank	730 000	502 000	1 184 000	445 000
Total Current Assets	14 510 000	10 374 000	10 641 000	14 868 000
Total Assets	27 445 000	26 716 000	27 926 000	27 767 000
Total Equity	14 372 000	13 166 000	12 623 000	12 824 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	124 000	0	0	2 857 000
Creditors	8 386 000	6 582 000	3 375 000	3 669 000
Unpaid Taxes	1 378 000	1 038 000	2 342 000	888 000
Dividends	0	0	0	0
Other Current Debt	2 956 000	3 059 000	4 912 000	3 567 000
Total Current Debt	12 949 000	13 549 000	15 303 000	12 086 000
Total Equity and Debt	27 445 000	26 716 000	27 926 000	27 767 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,39 %	4,12 %	−2,01 %	6,7 %
Debt-to-Equity Ratio	0,01	0	0	0,22
Operating Profit Margin	2,45 %	1,48 %	−0,39 %	1,95 %
Current Ratio	1,12	0,77	0,7	1,23
Quick Ratio	3,24	1,39	0,98	2,03
Equity Ratio	0,52	0,49	0,45	0,46
Gross Profit Margin	32,17 %	32,85 %	29,15 %	37,47 %