BLØDEKJÆR 6 AS

4816 KOLBJØRNSVIK

Finances

Share Ownership

Return on Equity

8,25 %

Current Ratio

2,21

Debt-to-Equity Ratio

3,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	683 000	488 000	1 563 000	163 000
Net Income	122 000	−365 000	−94 000	−189 000
Total Assets	7 027 000	7 215 000	7 364 000	5 431 000
Total Equity	1 478 000	1 356 000	1 721 000	1 815 000

Income (NOK)	2022	2021	2020	2019
Revenue	683 000	488 000	1 563 000	163 000
Expenditure	308 000	765 000	1 516 000	233 000
Operating Profit	375 000	−277 000	49 000	−70 000
Financial Income	0	0	0	0
Financial Costs	219 000	191 000	169 000	172 000
Financial Balance	−219 000	−191 000	−169 000	−172 000
Earnings Before Tax	156 000	−468 000	−121 000	−242 000
Tax	35 000	−103 000	−27 000	−53 000
Net Income	122 000	−365 000	−94 000	−189 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 817 000	6 840 000	7 066 000	5 107 000
Total Current Assets	210 000	375 000	298 000	325 000
Total Assets	7 027 000	7 215 000	7 364 000	5 431 000
Total Retained Equity	−279 000	−401 000	−36 000	58 000
Total Equity	1 478 000	1 356 000	1 721 000	1 815 000
Total Long-Term Debt	5 454 000	5 701 000	5 613 000	3 616 000
Total Current Debt	95 000	159 000	30 000	0
Total Equity and Debt	7 027 000	7 215 000	7 364 000	5 431 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	1 054 000	0
Other Income	683 000	488 000	510 000	163 000
Revenue	683 000	488 000	1 563 000	163 000
Cost of Goods Sold	0	0	1 054 000	0
Salary Costs	0	0	0	0
Depreciation	274 000	262 000	190 000	72 000
Impairment	0	0	0	0
Expenditure	308 000	765 000	1 516 000	233 000
Operating Profit	375 000	−277 000	49 000	−70 000
Financial Income	0	0	0	0
Financial Costs	219 000	191 000	169 000	172 000
Financial Balance	−219 000	−191 000	−169 000	−172 000
Dividends	0	0	0	0
Net Income	122 000	−365 000	−94 000	−189 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 789 000	6 805 000	7 066 000	5 071 000
Machinery and Plant Facilities	0	0	0	36 000
Fixtures	28 000	35 000	0	0
Total Tangible Assets	6 817 000	6 840 000	7 066 000	5 107 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 817 000	6 840 000	7 066 000	5 107 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	118 000	244 000	298 000	6 000
Total Current Assets	210 000	375 000	298 000	325 000
Total Assets	7 027 000	7 215 000	7 364 000	5 431 000
Total Equity	1 478 000	1 356 000	1 721 000	1 815 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 454 000	5 701 000	5 613 000	3 616 000
Creditors	89 000	53 000	14 000	0
Unpaid Taxes	0	22 000	16 000	0
Dividends	0	0	0	0
Other Current Debt	5 000	84 000	0	0
Total Current Debt	95 000	159 000	30 000	0
Total Equity and Debt	7 027 000	7 215 000	7 364 000	5 431 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,25 %	−26,92 %	−5,46 %	−10,41 %
Debt-to-Equity Ratio	3,69	4,2	3,26	1,99
Operating Profit Margin	54,9 %	−56,76 %	3,13 %	−42,94 %
Current Ratio	2,21	2,36	9,93	-
Quick Ratio	2,21	2,36	9,93	-
Equity Ratio	0,21	0,19	0,23	0,33
Gross Profit Margin	100 %	100 %	32,57 %	100 %