BLOMSTERPIKENES VERDEN AS

0585 OSLO

Finances

Share Ownership

Return on Equity

66,13 %

Current Ratio

1,71

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 253 000	8 105 000	6 712 000	8 389 000
Net Income	1 343 000	747 000	270 000	−268 000
Total Assets	5 719 000	3 102 000	2 007 000	1 790 000
Total Equity	2 031 000	687 000	−59 000	−330 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 253 000	8 105 000	6 712 000	8 389 000
Expenditure	14 456 000	7 101 000	6 329 000	8 693 000
Operating Profit	1 796 000	1 004 000	382 000	−304 000
Financial Income	17 000	10 000	8 000	10 000
Financial Costs	91 000	56 000	43 000	49 000
Financial Balance	−74 000	−46 000	−35 000	−39 000
Earnings Before Tax	1 722 000	958 000	347 000	−343 000
Tax	379 000	211 000	76 000	−75 000
Net Income	1 343 000	747 000	270 000	−268 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	691 000	132 000	282 000	385 000
Total Current Assets	5 028 000	2 970 000	1 725 000	1 405 000
Total Assets	5 719 000	3 102 000	2 007 000	1 790 000
Total Retained Equity	1 931 000	587 000	−159 000	−430 000
Total Equity	2 031 000	687 000	−59 000	−330 000
Total Long-Term Debt	745 000	412 000	36 000	178 000
Total Current Debt	2 943 000	2 003 000	2 031 000	1 942 000
Total Equity and Debt	5 719 000	3 102 000	2 007 000	1 790 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 253 000	8 105 000	6 712 000	8 389 000
Other Income	0	0	0	0
Revenue	16 253 000	8 105 000	6 712 000	8 389 000
Cost of Goods Sold	5 533 000	2 853 000	2 379 000	2 499 000
Salary Costs	6 003 000	2 598 000	2 158 000	3 795 000
Depreciation	75 000	27 000	27 000	46 000
Impairment	0	0	0	0
Expenditure	14 456 000	7 101 000	6 329 000	8 693 000
Operating Profit	1 796 000	1 004 000	382 000	−304 000
Financial Income	17 000	10 000	8 000	10 000
Financial Costs	91 000	56 000	43 000	49 000
Financial Balance	−74 000	−46 000	−35 000	−39 000
Dividends	0	0	0	0
Net Income	1 343 000	747 000	270 000	−268 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	15 000	19 000	141 000	218 000
Real Eastate	591 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	85 000	113 000	140 000	168 000
Total Tangible Assets	677 000	113 000	140 000	168 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	691 000	132 000	282 000	385 000
Stock	682 000	515 000	409 000	382 000
Total Investments	0	0	0	0
Cash, Bank	2 775 000	1 477 000	509 000	224 000
Total Current Assets	5 028 000	2 970 000	1 725 000	1 405 000
Total Assets	5 719 000	3 102 000	2 007 000	1 790 000
Total Equity	2 031 000	687 000	−59 000	−330 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	745 000	412 000	36 000	178 000
Creditors	1 029 000	607 000	1 008 000	837 000
Unpaid Taxes	988 000	437 000	350 000	402 000
Dividends	0	0	0	0
Other Current Debt	552 000	871 000	672 000	703 000
Total Current Debt	2 943 000	2 003 000	2 031 000	1 942 000
Total Equity and Debt	5 719 000	3 102 000	2 007 000	1 790 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,13 %	108,73 %	−457,63 %	81,21 %
Debt-to-Equity Ratio	0,37	0,6	−0,61	−0,54
Operating Profit Margin	11,05 %	12,39 %	5,69 %	−3,62 %
Current Ratio	1,71	1,48	0,85	0,72
Quick Ratio	2,22	2	1,06	0,9
Equity Ratio	0,36	0,22	−0,03	−0,18
Gross Profit Margin	65,96 %	64,8 %	64,56 %	70,21 %