BLAKER GÅRDSMILJØ AS

1925 BLAKER

Finances

Share Ownership

Return on Equity

43,02 %

Current Ratio

1,92

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 166 000	21 900 000	16 689 000	14 279 000
Net Income	2 020 000	534 000	346 000	−55 000
Total Assets	9 483 000	7 180 000	5 954 000	5 576 000
Total Equity	4 695 000	2 675 000	2 141 000	1 795 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 166 000	21 900 000	16 689 000	14 279 000
Expenditure	28 491 000	21 162 000	16 176 000	14 277 000
Operating Profit	2 675 000	739 000	513 000	1 000
Financial Income	4 000	0	2 000	5 000
Financial Costs	47 000	54 000	70 000	75 000
Financial Balance	−43 000	−54 000	−68 000	−70 000
Earnings Before Tax	2 631 000	684 000	444 000	−69 000
Tax	611 000	151 000	98 000	−14 000
Net Income	2 020 000	534 000	346 000	−55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 027 000	1 945 000	2 864 000	2 389 000
Total Current Assets	7 457 000	5 235 000	3 090 000	3 187 000
Total Assets	9 483 000	7 180 000	5 954 000	5 576 000
Total Retained Equity	4 595 000	2 575 000	2 041 000	1 695 000
Total Equity	4 695 000	2 675 000	2 141 000	1 795 000
Total Long-Term Debt	913 000	1 377 000	1 790 000	2 048 000
Total Current Debt	3 875 000	3 128 000	2 023 000	1 734 000
Total Equity and Debt	9 483 000	7 180 000	5 954 000	5 576 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 111 000	21 486 000	16 689 000	14 216 000
Other Income	55 000	414 000	0	63 000
Revenue	31 166 000	21 900 000	16 689 000	14 279 000
Cost of Goods Sold	11 199 000	8 070 000	6 287 000	4 141 000
Salary Costs	9 031 000	7 011 000	5 346 000	5 897 000
Depreciation	470 000	423 000	487 000	489 000
Impairment	0	0	0	0
Expenditure	28 491 000	21 162 000	16 176 000	14 277 000
Operating Profit	2 675 000	739 000	513 000	1 000
Financial Income	4 000	0	2 000	5 000
Financial Costs	47 000	54 000	70 000	75 000
Financial Balance	−43 000	−54 000	−68 000	−70 000
Dividends	0	0	0	0
Net Income	2 020 000	534 000	346 000	−55 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 027 000	1 945 000	2 864 000	2 389 000
Total Tangible Assets	2 027 000	1 945 000	2 864 000	2 389 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 027 000	1 945 000	2 864 000	2 389 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 249 000	2 408 000	2 172 000	1 027 000
Total Current Assets	7 457 000	5 235 000	3 090 000	3 187 000
Total Assets	9 483 000	7 180 000	5 954 000	5 576 000
Total Equity	4 695 000	2 675 000	2 141 000	1 795 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	913 000	1 377 000	1 790 000	2 048 000
Creditors	1 451 000	1 117 000	568 000	499 000
Unpaid Taxes	971 000	1 270 000	750 000	678 000
Dividends	0	0	0	0
Other Current Debt	812 000	642 000	611 000	550 000
Total Current Debt	3 875 000	3 128 000	2 023 000	1 734 000
Total Equity and Debt	9 483 000	7 180 000	5 954 000	5 576 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,02 %	19,96 %	16,16 %	−3,06 %
Debt-to-Equity Ratio	0,19	0,51	0,84	1,14
Operating Profit Margin	8,58 %	3,37 %	3,07 %	0,01 %
Current Ratio	1,92	1,67	1,53	1,84
Quick Ratio	1,92	1,67	1,53	1,84
Equity Ratio	0,5	0,37	0,36	0,32
Gross Profit Margin	64,07 %	63,15 %	62,33 %	71 %