BLOMSTERDALEN BORETTSLAG

5059 BERGEN

Finances

Share Ownership

Return on Equity

3,01 %

Current Ratio

16,21

Debt-to-Equity Ratio

0,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 974 000	3 752 000	2 972 000	3 203 000
Net Income	1 302 000	2 274 000	1 394 000	1 327 000
Total Assets	78 371 000	78 270 000	78 161 000	78 254 000
Total Equity	43 225 000	41 923 000	39 649 000	38 255 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 974 000	3 752 000	2 972 000	3 203 000
Expenditure	1 321 000	1 235 000	1 230 000	1 407 000
Operating Profit	1 653 000	2 517 000	1 742 000	1 796 000
Financial Income	1 000	0	0	1 000
Financial Costs	352 000	243 000	349 000	470 000
Financial Balance	−351 000	−243 000	−349 000	−469 000
Earnings Before Tax	1 302 000	2 274 000	1 394 000	1 327 000
Tax	0	0	0	0
Net Income	1 302 000	2 274 000	1 394 000	1 327 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	77 739 000	77 700 000	77 700 000	77 701 000
Total Current Assets	632 000	570 000	461 000	553 000
Total Assets	78 371 000	78 270 000	78 161 000	78 254 000
Total Retained Equity	43 045 000	41 743 000	39 469 000	38 075 000
Total Equity	43 225 000	41 923 000	39 649 000	38 255 000
Total Long-Term Debt	35 107 000	36 287 000	38 483 000	39 831 000
Total Current Debt	39 000	60 000	29 000	168 000
Total Equity and Debt	78 371 000	78 270 000	78 161 000	78 254 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 974 000	3 752 000	2 972 000	3 203 000
Revenue	2 974 000	3 752 000	2 972 000	3 203 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	95 000	100 000	48 000
Depreciation	0	0	0	4 000
Impairment	0	0	0	0
Expenditure	1 321 000	1 235 000	1 230 000	1 407 000
Operating Profit	1 653 000	2 517 000	1 742 000	1 796 000
Financial Income	1 000	0	0	1 000
Financial Costs	352 000	243 000	349 000	470 000
Financial Balance	−351 000	−243 000	−349 000	−469 000
Dividends	0	0	0	0
Net Income	1 302 000	2 274 000	1 394 000	1 327 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	77 700 000	77 700 000	77 700 000	77 700 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	1 000
Total Tangible Assets	77 700 000	77 700 000	77 700 000	77 701 000
Total Fiancial Fixed Assets	39 000	0	0	0
Total Fixed Assets	77 739 000	77 700 000	77 700 000	77 701 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	514 000	555 000	449 000	398 000
Total Current Assets	632 000	570 000	461 000	553 000
Total Assets	78 371 000	78 270 000	78 161 000	78 254 000
Total Equity	43 225 000	41 923 000	39 649 000	38 255 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 107 000	36 287 000	38 483 000	39 831 000
Creditors	36 000	48 000	16 000	165 000
Unpaid Taxes	0	0	4 000	0
Dividends	0	0	0	0
Other Current Debt	0	10 000	7 000	0
Total Current Debt	39 000	60 000	29 000	168 000
Total Equity and Debt	78 371 000	78 270 000	78 161 000	78 254 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,01 %	5,42 %	3,52 %	3,47 %
Debt-to-Equity Ratio	0,81	0,87	0,97	1,04
Operating Profit Margin	55,58 %	67,08 %	58,61 %	56,07 %
Current Ratio	16,21	9,5	15,9	3,29
Quick Ratio	16,21	9,5	15,9	3,29
Equity Ratio	0,55	0,54	0,51	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %