BLÅSMO ELEKTRO AS

7246 SANDSTAD

Finances

Return on Equity

107,51 %

Current Ratio

0,96

Debt-to-Equity Ratio

2,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 785 000	9 703 000	5 230 000	3 862 000
Net Income	372 000	1 026 000	218 000	44 000
Total Assets	3 933 000	3 533 000	1 595 000	1 115 000
Total Equity	346 000	274 000	−252 000	−470 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 785 000	9 703 000	5 230 000	3 862 000
Expenditure	10 224 000	8 303 000	4 875 000	3 739 000
Operating Profit	561 000	1 399 000	355 000	123 000
Financial Income	1 000	0	13 000	8 000
Financial Costs	84 000	109 000	83 000	87 000
Financial Balance	−83 000	−109 000	−70 000	−79 000
Earnings Before Tax	478 000	1 290 000	285 000	44 000
Tax	105 000	264 000	67 000	0
Net Income	372 000	1 026 000	218 000	44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 253 000	879 000	197 000	246 000
Total Current Assets	2 680 000	2 654 000	1 398 000	869 000
Total Assets	3 933 000	3 533 000	1 595 000	1 115 000
Total Retained Equity	96 000	24 000	−502 000	−720 000
Total Equity	346 000	274 000	−252 000	−470 000
Total Long-Term Debt	789 000	984 000	225 000	278 000
Total Current Debt	2 798 000	2 276 000	1 623 000	1 308 000
Total Equity and Debt	3 933 000	3 533 000	1 595 000	1 115 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 746 000	9 601 000	5 160 000	3 816 000
Other Income	39 000	101 000	70 000	47 000
Revenue	10 785 000	9 703 000	5 230 000	3 862 000
Cost of Goods Sold	3 877 000	3 126 000	1 731 000	1 034 000
Salary Costs	4 328 000	3 536 000	1 995 000	1 707 000
Depreciation	184 000	126 000	107 000	118 000
Impairment	0	0	0	0
Expenditure	10 224 000	8 303 000	4 875 000	3 739 000
Operating Profit	561 000	1 399 000	355 000	123 000
Financial Income	1 000	0	13 000	8 000
Financial Costs	84 000	109 000	83 000	87 000
Financial Balance	−83 000	−109 000	−70 000	−79 000
Dividends	300 000	500 000	0	0
Net Income	372 000	1 026 000	218 000	44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	24 000	16 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 229 000	863 000	197 000	246 000
Total Tangible Assets	1 229 000	863 000	197 000	246 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 253 000	879 000	197 000	246 000
Stock	198 000	247 000	179 000	161 000
Total Investments	0	0	0	0
Cash, Bank	915 000	398 000	448 000	485 000
Total Current Assets	2 680 000	2 654 000	1 398 000	869 000
Total Assets	3 933 000	3 533 000	1 595 000	1 115 000
Total Equity	346 000	274 000	−252 000	−470 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	789 000	984 000	225 000	278 000
Creditors	738 000	461 000	436 000	319 000
Unpaid Taxes	1 018 000	492 000	386 000	258 000
Dividends	300 000	500 000	0	0
Other Current Debt	630 000	543 000	734 000	731 000
Total Current Debt	2 798 000	2 276 000	1 623 000	1 308 000
Total Equity and Debt	3 933 000	3 533 000	1 595 000	1 115 000

Financial indicators	2022	2021	2020	2019
Return on Equity	107,51 %	374,45 %	−86,51 %	−9,36 %
Debt-to-Equity Ratio	2,28	3,59	−0,89	−0,59
Operating Profit Margin	5,2 %	14,42 %	6,79 %	3,18 %
Current Ratio	0,96	1,17	0,86	0,66
Quick Ratio	1,03	1,31	0,97	0,76
Equity Ratio	0,09	0,08	−0,16	−0,42
Gross Profit Margin	64,05 %	67,78 %	66,9 %	73,23 %