BLÆSTAD EIENDOM AS

2322 RIDABU

Finances

Share Ownership

Return on Equity

1,82 %

Current Ratio

7,85

Debt-to-Equity Ratio

4,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 430 000	4 416 000	4 291 000	3 986 000
Net Income	93 000	446 000	349 000	121 000
Total Assets	27 230 000	27 988 000	28 344 000	28 992 000
Total Equity	5 107 000	5 014 000	4 568 000	4 219 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 430 000	4 416 000	4 291 000	3 986 000
Expenditure	3 041 000	2 588 000	2 531 000	2 435 000
Operating Profit	1 388 000	1 828 000	1 761 000	1 551 000
Financial Income	5 000	2 000	10 000	17 000
Financial Costs	1 118 000	1 155 000	1 221 000	1 270 000
Financial Balance	−1 113 000	−1 153 000	−1 211 000	−1 253 000
Earnings Before Tax	276 000	675 000	550 000	297 000
Tax	183 000	229 000	201 000	176 000
Net Income	93 000	446 000	349 000	121 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 695 000	21 578 000	22 305 000	23 097 000
Total Current Assets	6 535 000	6 410 000	6 040 000	5 896 000
Total Assets	27 230 000	27 988 000	28 344 000	28 992 000
Total Retained Equity	1 907 000	1 814 000	1 368 000	1 019 000
Total Equity	5 107 000	5 014 000	4 568 000	4 219 000
Total Long-Term Debt	21 291 000	22 142 000	23 002 000	23 767 000
Total Current Debt	832 000	832 000	774 000	1 006 000
Total Equity and Debt	27 230 000	27 988 000	28 344 000	28 992 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 430 000	4 416 000	4 291 000	3 986 000
Revenue	4 430 000	4 416 000	4 291 000	3 986 000
Cost of Goods Sold	0	0	0	0
Salary Costs	517 000	452 000	436 000	427 000
Depreciation	995 000	828 000	844 000	981 000
Impairment	0	0	0	0
Expenditure	3 041 000	2 588 000	2 531 000	2 435 000
Operating Profit	1 388 000	1 828 000	1 761 000	1 551 000
Financial Income	5 000	2 000	10 000	17 000
Financial Costs	1 118 000	1 155 000	1 221 000	1 270 000
Financial Balance	−1 113 000	−1 153 000	−1 211 000	−1 253 000
Dividends	0	0	0	0
Net Income	93 000	446 000	349 000	121 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 638 000	21 492 000	22 191 000	22 954 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	57 000	86 000	114 000	143 000
Total Tangible Assets	20 695 000	21 578 000	22 305 000	23 097 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 695 000	21 578 000	22 305 000	23 097 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 960 000	5 644 000	5 236 000	5 172 000
Total Current Assets	6 535 000	6 410 000	6 040 000	5 896 000
Total Assets	27 230 000	27 988 000	28 344 000	28 992 000
Total Equity	5 107 000	5 014 000	4 568 000	4 219 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 291 000	22 142 000	23 002 000	23 767 000
Creditors	280 000	273 000	206 000	435 000
Unpaid Taxes	24 000	54 000	69 000	69 000
Dividends	0	0	0	0
Other Current Debt	345 000	276 000	298 000	322 000
Total Current Debt	832 000	832 000	774 000	1 006 000
Total Equity and Debt	27 230 000	27 988 000	28 344 000	28 992 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,82 %	8,9 %	7,64 %	2,87 %
Debt-to-Equity Ratio	4,17	4,42	5,04	5,63
Operating Profit Margin	31,33 %	41,39 %	41,04 %	38,91 %
Current Ratio	7,85	7,7	7,8	5,86
Quick Ratio	7,85	7,7	7,8	5,86
Equity Ratio	0,19	0,18	0,16	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %