BYGGMESTER BLIKSTAD AS

3260 LARVIK

Finances

Return on Equity

45,92 %

Current Ratio

25,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	4 208 000	1 907 000	1 601 000	1 852 000
Total Assets	9 340 000	8 327 000	8 221 000	6 959 000
Total Equity	9 164 000	5 956 000	5 748 000	5 947 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	70 000	124 000	54 000	88 000
Operating Profit	−70 000	−124 000	−54 000	−88 000
Financial Income	4 306 000	2 080 000	1 969 000	1 952 000
Financial Costs	0	5 000	269 000	0
Financial Balance	4 306 000	2 075 000	1 700 000	1 952 000
Earnings Before Tax	4 235 000	1 951 000	1 646 000	1 864 000
Tax	27 000	44 000	44 000	12 000
Net Income	4 208 000	1 907 000	1 601 000	1 852 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 787 000	4 220 000	3 891 000	2 255 000
Total Current Assets	3 554 000	4 107 000	4 330 000	4 704 000
Total Assets	9 340 000	8 327 000	8 221 000	6 959 000
Total Retained Equity	9 124 000	5 916 000	5 708 000	5 907 000
Total Equity	9 164 000	5 956 000	5 748 000	5 947 000
Total Long-Term Debt	37 000	618 000	623 000	0
Total Current Debt	140 000	1 753 000	1 850 000	1 012 000
Total Equity and Debt	9 340 000	8 327 000	8 221 000	6 959 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	57 000	58 000	54 000	50 000
Impairment	0	0	0	0
Expenditure	70 000	124 000	54 000	88 000
Operating Profit	−70 000	−124 000	−54 000	−88 000
Financial Income	4 306 000	2 080 000	1 969 000	1 952 000
Financial Costs	0	5 000	269 000	0
Financial Balance	4 306 000	2 075 000	1 700 000	1 952 000
Dividends	1 000 000	1 700 000	1 800 000	1 500 000
Net Income	4 208 000	1 907 000	1 601 000	1 852 000

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	25 000	82 000	140 000	194 000
Total Tangible Assets	25 000	82 000	140 000	194 000
Total Fiancial Fixed Assets	5 762 000	4 138 000	3 751 000	2 061 000
Total Fixed Assets	5 787 000	4 220 000	3 891 000	2 255 000
Stock	0	0	0	0
Total Investments	1 290 000	1 085 000	971 000	1 239 000
Cash, Bank	441 000	1 193 000	8 000	353 000
Total Current Assets	3 554 000	4 107 000	4 330 000	4 704 000
Total Assets	9 340 000	8 327 000	8 221 000	6 959 000
Total Equity	9 164 000	5 956 000	5 748 000	5 947 000
Short-Term Group Debt	131 000	0	0	0
Total Long-Term Debt	37 000	618 000	623 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	1 000 000	1 700 000	1 800 000	1 500 000
Other Current Debt	9 000	5 000	0	0
Total Current Debt	140 000	1 753 000	1 850 000	1 012 000
Total Equity and Debt	9 340 000	8 327 000	8 221 000	6 959 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,92 %	32,02 %	27,85 %	31,14 %
Debt-to-Equity Ratio	0	0,1	0,11	0
Operating Profit Margin	-	-	-	-
Current Ratio	25,39	2,34	2,34	4,65
Quick Ratio	25,39	2,34	2,34	4,65
Equity Ratio	0,98	0,72	0,7	0,85
Gross Profit Margin	-	-	-	-