BLOMST AF HANSEN AS

0458 OSLO

Finances

Share Ownership

Return on Equity

36,29 %

Current Ratio

1,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 079 000	1 497 000	1 148 000	1 747 000
Net Income	225 000	96 000	81 000	−181 000
Total Assets	1 073 000	600 000	542 000	743 000
Total Equity	620 000	395 000	298 000	217 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 079 000	1 497 000	1 148 000	1 747 000
Expenditure	1 756 000	1 319 000	1 057 000	1 854 000
Operating Profit	278 000	98 000	91 000	−164 000
Financial Income	8 000	2 000	4 000	−3 000
Financial Costs	25 000	3 000	14 000	14 000
Financial Balance	−17 000	−1 000	−10 000	−17 000
Earnings Before Tax	261 000	96 000	81 000	−181 000
Tax	36 000	0	0	0
Net Income	225 000	96 000	81 000	−181 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	295 000	211 000	18 000	45 000
Total Current Assets	778 000	390 000	523 000	698 000
Total Assets	1 073 000	600 000	542 000	743 000
Total Retained Equity	193 000	−32 000	−129 000	−210 000
Total Equity	620 000	395 000	298 000	217 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	453 000	206 000	243 000	527 000
Total Equity and Debt	1 073 000	600 000	542 000	743 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 079 000	1 497 000	1 148 000	1 747 000
Other Income	0	0	0	0
Revenue	2 079 000	1 497 000	1 148 000	1 747 000
Cost of Goods Sold	986 000	728 000	469 000	589 000
Salary Costs	433 000	343 000	403 000	849 000
Depreciation	36 000	4 000	2 000	0
Impairment	0	0	0	0
Expenditure	1 756 000	1 319 000	1 057 000	1 854 000
Operating Profit	278 000	98 000	91 000	−164 000
Financial Income	8 000	2 000	4 000	−3 000
Financial Costs	25 000	3 000	14 000	14 000
Financial Balance	−17 000	−1 000	−10 000	−17 000
Dividends	0	0	0	0
Net Income	225 000	96 000	81 000	−181 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	285 000	196 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	14 000	18 000	0
Total Tangible Assets	295 000	211 000	18 000	0
Total Fiancial Fixed Assets	0	0	0	45 000
Total Fixed Assets	295 000	211 000	18 000	45 000
Stock	94 000	40 000	20 000	40 000
Total Investments	0	0	0	0
Cash, Bank	570 000	58 000	385 000	194 000
Total Current Assets	778 000	390 000	523 000	698 000
Total Assets	1 073 000	600 000	542 000	743 000
Total Equity	620 000	395 000	298 000	217 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	265 000	33 000	75 000	147 000
Unpaid Taxes	96 000	131 000	121 000	293 000
Dividends	0	0	0	0
Other Current Debt	56 000	41 000	47 000	87 000
Total Current Debt	453 000	206 000	243 000	527 000
Total Equity and Debt	1 073 000	600 000	542 000	743 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,29 %	24,3 %	27,18 %	−83,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,37 %	6,55 %	7,93 %	−9,39 %
Current Ratio	1,72	1,89	2,15	1,32
Quick Ratio	2,17	2,35	2,35	1,43
Equity Ratio	0,58	0,66	0,55	0,29
Gross Profit Margin	52,57 %	51,37 %	59,15 %	66,29 %