BLÅHEIMEN EIENDOM AS

8402 SORTLAND

Finances

Share Ownership

Return on Equity

−7,17 %

Current Ratio

1,39

Debt-to-Equity Ratio

6,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	654 000	701 000	784 000	830 000
Net Income	−69 000	−23 000	176 000	243 000
Total Assets	7 325 000	7 355 000	7 444 000	7 426 000
Total Equity	962 000	1 032 000	1 109 000	1 194 000

Income (NOK)	2022	2021	2020	2019
Revenue	654 000	701 000	784 000	830 000
Expenditure	209 000	211 000	218 000	250 000
Operating Profit	446 000	490 000	566 000	580 000
Financial Income	0	0	0	0
Financial Costs	514 000	498 000	317 000	245 000
Financial Balance	−514 000	−498 000	−317 000	−245 000
Earnings Before Tax	−69 000	−8 000	249 000	335 000
Tax	0	15 000	73 000	92 000
Net Income	−69 000	−23 000	176 000	243 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 077 000	7 152 000	7 234 000	7 325 000
Total Current Assets	248 000	204 000	209 000	101 000
Total Assets	7 325 000	7 355 000	7 444 000	7 426 000
Total Retained Equity	862 000	932 000	1 009 000	1 094 000
Total Equity	962 000	1 032 000	1 109 000	1 194 000
Total Long-Term Debt	6 184 000	6 088 000	5 836 000	5 903 000
Total Current Debt	179 000	235 000	499 000	329 000
Total Equity and Debt	7 325 000	7 355 000	7 444 000	7 426 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	654 000	701 000	784 000	830 000
Other Income	0	0	0	0
Revenue	654 000	701 000	784 000	830 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	75 000	83 000	91 000	90 000
Impairment	0	0	0	0
Expenditure	209 000	211 000	218 000	250 000
Operating Profit	446 000	490 000	566 000	580 000
Financial Income	0	0	0	0
Financial Costs	514 000	498 000	317 000	245 000
Financial Balance	−514 000	−498 000	−317 000	−245 000
Dividends	0	0	0	0
Net Income	−69 000	−23 000	176 000	243 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 077 000	7 152 000	7 226 000	7 301 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	8 000	24 000
Total Tangible Assets	7 077 000	7 152 000	7 234 000	7 325 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 077 000	7 152 000	7 234 000	7 325 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	10 000	15 000	18 000
Total Current Assets	248 000	204 000	209 000	101 000
Total Assets	7 325 000	7 355 000	7 444 000	7 426 000
Total Equity	962 000	1 032 000	1 109 000	1 194 000
Short-Term Group Debt	2 000	69 000	0	0
Total Long-Term Debt	6 184 000	6 088 000	5 836 000	5 903 000
Creditors	123 000	112 000	111 000	136 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	55 000	54 000	388 000	68 000
Total Current Debt	179 000	235 000	499 000	329 000
Total Equity and Debt	7 325 000	7 355 000	7 444 000	7 426 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,17 %	−2,23 %	15,87 %	20,35 %
Debt-to-Equity Ratio	6,43	5,9	5,26	4,94
Operating Profit Margin	68,2 %	69,9 %	72,19 %	69,88 %
Current Ratio	1,39	0,87	0,42	0,31
Quick Ratio	1,39	0,87	0,42	0,31
Equity Ratio	0,13	0,14	0,15	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %