BLAKSTADHEIA INDUSTRIBYGG AS

4820 FROLAND

Finances

Share Ownership

Return on Equity

−7,39 %

Current Ratio

−0,6

Debt-to-Equity Ratio

12,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	633 000	609 000	604 000	591 000
Net Income	−37 000	969 000	9 000	−3 000
Total Assets	6 838 000	6 924 000	6 048 000	5 536 000
Total Equity	501 000	538 000	−431 000	−440 000

Income (NOK)	2022	2021	2020	2019
Revenue	633 000	609 000	604 000	591 000
Expenditure	366 000	−611 000	327 000	331 000
Operating Profit	266 000	1 221 000	277 000	260 000
Financial Income	0	0	0	0
Financial Costs	303 000	252 000	268 000	263 000
Financial Balance	−303 000	−252 000	−268 000	−263 000
Earnings Before Tax	−37 000	969 000	9 000	−3 000
Tax	0	0	0	0
Net Income	−37 000	969 000	9 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 887 000	6 962 000	5 730 000	5 498 000
Total Current Assets	−48 000	−38 000	318 000	38 000
Total Assets	6 838 000	6 924 000	6 048 000	5 536 000
Total Retained Equity	−118 000	−81 000	−1 050 000	−1 059 000
Total Equity	501 000	538 000	−431 000	−440 000
Total Long-Term Debt	6 257 000	6 303 000	6 341 000	5 903 000
Total Current Debt	80 000	83 000	139 000	74 000
Total Equity and Debt	6 838 000	6 924 000	6 048 000	5 536 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	633 000	609 000	604 000	591 000
Revenue	633 000	609 000	604 000	591 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	141 000	139 000	175 000	171 000
Impairment	0	−1 054 000	0	0
Expenditure	366 000	−611 000	327 000	331 000
Operating Profit	266 000	1 221 000	277 000	260 000
Financial Income	0	0	0	0
Financial Costs	303 000	252 000	268 000	263 000
Financial Balance	−303 000	−252 000	−268 000	−263 000
Dividends	0	0	0	0
Net Income	−37 000	969 000	9 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 887 000	6 962 000	5 730 000	5 498 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 887 000	6 962 000	5 730 000	5 498 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 887 000	6 962 000	5 730 000	5 498 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−69 000	−94 000	113 000	11 000
Total Current Assets	−48 000	−38 000	318 000	38 000
Total Assets	6 838 000	6 924 000	6 048 000	5 536 000
Total Equity	501 000	538 000	−431 000	−440 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 257 000	6 303 000	6 341 000	5 903 000
Creditors	26 000	48 000	118 000	36 000
Unpaid Taxes	17 000	12 000	0	38 000
Dividends	0	0	0	0
Other Current Debt	37 000	23 000	21 000	0
Total Current Debt	80 000	83 000	139 000	74 000
Total Equity and Debt	6 838 000	6 924 000	6 048 000	5 536 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,39 %	180,11 %	−2,09 %	0,68 %
Debt-to-Equity Ratio	12,49	11,72	−14,71	−13,42
Operating Profit Margin	42,02 %	200,49 %	45,86 %	43,99 %
Current Ratio	−0,6	−0,46	2,29	0,51
Quick Ratio	−0,6	−0,46	2,29	0,51
Equity Ratio	0,07	0,08	−0,07	−0,08
Gross Profit Margin	100 %	100 %	100 %	100 %