BLOW AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

96,12 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 216 000	5 384 000	4 137 000	3 886 000
Net Income	347 000	223 000	149 000	−59 000
Total Assets	2 004 000	2 504 000	1 760 000	1 559 000
Total Equity	361 000	324 000	741 000	782 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 216 000	5 384 000	4 137 000	3 886 000
Expenditure	5 764 000	5 081 000	3 962 000	3 938 000
Operating Profit	453 000	304 000	175 000	−52 000
Financial Income	0	0	1 000	1 000
Financial Costs	5 000	15 000	2 000	2 000
Financial Balance	−5 000	−15 000	−1 000	−1 000
Earnings Before Tax	448 000	289 000	174 000	−53 000
Tax	101 000	66 000	25 000	6 000
Net Income	347 000	223 000	149 000	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	115 000	108 000	140 000	0
Total Current Assets	1 889 000	2 396 000	1 620 000	1 559 000
Total Assets	2 004 000	2 504 000	1 760 000	1 559 000
Total Retained Equity	261 000	224 000	641 000	682 000
Total Equity	361 000	324 000	741 000	782 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 644 000	2 180 000	1 019 000	778 000
Total Equity and Debt	2 004 000	2 504 000	1 760 000	1 559 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 216 000	5 384 000	4 098 000	3 886 000
Other Income	0	0	38 000	0
Revenue	6 216 000	5 384 000	4 137 000	3 886 000
Cost of Goods Sold	643 000	505 000	535 000	579 000
Salary Costs	4 082 000	3 605 000	2 571 000	2 418 000
Depreciation	33 000	32 000	20 000	0
Impairment	0	0	0	0
Expenditure	5 764 000	5 081 000	3 962 000	3 938 000
Operating Profit	453 000	304 000	175 000	−52 000
Financial Income	0	0	1 000	1 000
Financial Costs	5 000	15 000	2 000	2 000
Financial Balance	−5 000	−15 000	−1 000	−1 000
Dividends	310 000	640 000	190 000	0
Net Income	347 000	223 000	149 000	−59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	115 000	108 000	140 000	0
Total Tangible Assets	115 000	108 000	140 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	115 000	108 000	140 000	0
Stock	485 000	306 000	213 000	248 000
Total Investments	0	0	0	0
Cash, Bank	1 349 000	1 985 000	1 301 000	1 191 000
Total Current Assets	1 889 000	2 396 000	1 620 000	1 559 000
Total Assets	2 004 000	2 504 000	1 760 000	1 559 000
Total Equity	361 000	324 000	741 000	782 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	19 000	221 000	37 000	19 000
Unpaid Taxes	439 000	385 000	290 000	286 000
Dividends	310 000	640 000	190 000	0
Other Current Debt	775 000	1 509 000	547 000	473 000
Total Current Debt	1 644 000	2 180 000	1 019 000	778 000
Total Equity and Debt	2 004 000	2 504 000	1 760 000	1 559 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96,12 %	68,83 %	20,11 %	−7,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,29 %	5,65 %	4,23 %	−1,34 %
Current Ratio	1,15	1,1	1,59	2
Quick Ratio	1,63	1,28	2,01	2,94
Equity Ratio	0,18	0,13	0,42	0,5
Gross Profit Margin	89,66 %	90,62 %	87,07 %	85,1 %