BLÅSENBORG EIENDOM AS

4340 BRYNE

Finances

Return on Equity

2,41 %

Current Ratio

6,84

Debt-to-Equity Ratio

3,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 263 000	1 856 000	1 690 000	1 745 000
Net Income	114 000	−9 000	0	−52 000
Total Assets	19 797 000	19 986 000	20 520 000	16 736 000
Total Equity	4 728 000	4 614 000	4 623 000	4 623 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 263 000	1 856 000	1 690 000	1 745 000
Expenditure	1 683 000	1 530 000	1 299 000	1 316 000
Operating Profit	580 000	326 000	392 000	429 000
Financial Income	176 000	57 000	32 000	14 000
Financial Costs	610 000	395 000	424 000	510 000
Financial Balance	−434 000	−338 000	−392 000	−496 000
Earnings Before Tax	146 000	−12 000	0	−67 000
Tax	32 000	−3 000	0	−15 000
Net Income	114 000	−9 000	0	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 038 000	19 562 000	20 074 000	16 481 000
Total Current Assets	759 000	423 000	446 000	255 000
Total Assets	19 797 000	19 986 000	20 520 000	16 736 000
Total Retained Equity	114 000	0	0	0
Total Equity	4 728 000	4 614 000	4 623 000	4 623 000
Total Long-Term Debt	14 958 000	15 296 000	15 748 000	12 053 000
Total Current Debt	111 000	75 000	149 000	60 000
Total Equity and Debt	19 797 000	19 986 000	20 520 000	16 736 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	720 000	461 000	121 000	104 000
Other Income	1 544 000	1 395 000	1 570 000	1 641 000
Revenue	2 263 000	1 856 000	1 690 000	1 745 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	776 000	796 000	786 000	759 000
Impairment	0	0	0	0
Expenditure	1 683 000	1 530 000	1 299 000	1 316 000
Operating Profit	580 000	326 000	392 000	429 000
Financial Income	176 000	57 000	32 000	14 000
Financial Costs	610 000	395 000	424 000	510 000
Financial Balance	−434 000	−338 000	−392 000	−496 000
Dividends	0	0	0	0
Net Income	114 000	−9 000	0	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	798 000	830 000	827 000	827 000
Real Eastate	11 016 000	11 791 000	12 368 000	13 128 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	1 000	25 000	51 000
Total Tangible Assets	11 016 000	11 792 000	12 393 000	13 179 000
Total Fiancial Fixed Assets	7 225 000	6 940 000	6 854 000	2 475 000
Total Fixed Assets	19 038 000	19 562 000	20 074 000	16 481 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	303 000	293 000	451 000	135 000
Total Current Assets	759 000	423 000	446 000	255 000
Total Assets	19 797 000	19 986 000	20 520 000	16 736 000
Total Equity	4 728 000	4 614 000	4 623 000	4 623 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 958 000	15 296 000	15 748 000	12 053 000
Creditors	86 000	68 000	100 000	52 000
Unpaid Taxes	25 000	0	4 000	7 000
Dividends	0	0	0	0
Other Current Debt	0	7 000	45 000	0
Total Current Debt	111 000	75 000	149 000	60 000
Total Equity and Debt	19 797 000	19 986 000	20 520 000	16 736 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,41 %	−0,2 %	0 %	−1,12 %
Debt-to-Equity Ratio	3,16	3,32	3,41	2,61
Operating Profit Margin	25,63 %	17,56 %	23,2 %	24,58 %
Current Ratio	6,84	5,64	2,99	4,25
Quick Ratio	6,84	5,64	2,99	4,25
Equity Ratio	0,24	0,23	0,23	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %