BLÅ EIENDOM AS

3294 STAVERN

Finances

Share Ownership

Return on Equity

13,37 %

Current Ratio

3,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 450 000	5 854 000	5 684 000	7 327 000
Net Income	2 139 000	2 054 000	1 115 000	3 139 000
Total Assets	49 655 000	49 472 000	49 307 000	54 741 000
Total Equity	16 000 000	14 261 000	12 263 000	11 437 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 450 000	5 854 000	5 684 000	7 327 000
Expenditure	2 340 000	1 919 000	2 744 000	1 599 000
Operating Profit	4 109 000	3 936 000	2 939 000	5 729 000
Financial Income	45 000	0	1 000	3 000
Financial Costs	1 412 000	1 303 000	1 511 000	1 707 000
Financial Balance	−1 367 000	−1 303 000	−1 510 000	−1 704 000
Earnings Before Tax	2 742 000	2 633 000	1 429 000	4 025 000
Tax	603 000	579 000	314 000	885 000
Net Income	2 139 000	2 054 000	1 115 000	3 139 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 557 000	44 958 000	46 297 000	46 770 000
Total Current Assets	6 098 000	4 514 000	3 011 000	7 972 000
Total Assets	49 655 000	49 472 000	49 307 000	54 741 000
Total Retained Equity	15 900 000	14 161 000	12 163 000	11 337 000
Total Equity	16 000 000	14 261 000	12 263 000	11 437 000
Total Long-Term Debt	32 035 000	34 011 000	35 950 000	41 469 000
Total Current Debt	1 620 000	1 199 000	1 094 000	1 835 000
Total Equity and Debt	49 655 000	49 472 000	49 307 000	54 741 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 450 000	5 854 000	5 684 000	7 327 000
Revenue	6 450 000	5 854 000	5 684 000	7 327 000
Cost of Goods Sold	0	0	0	0
Salary Costs	377 000	416 000	207 000	0
Depreciation	1 400 000	1 339 000	1 373 000	1 321 000
Impairment	0	0	0	0
Expenditure	2 340 000	1 919 000	2 744 000	1 599 000
Operating Profit	4 109 000	3 936 000	2 939 000	5 729 000
Financial Income	45 000	0	1 000	3 000
Financial Costs	1 412 000	1 303 000	1 511 000	1 707 000
Financial Balance	−1 367 000	−1 303 000	−1 510 000	−1 704 000
Dividends	0	0	0	0
Net Income	2 139 000	2 054 000	1 115 000	3 139 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	42 890 000	44 200 000	45 449 000	46 770 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	668 000	758 000	848 000	0
Total Tangible Assets	43 557 000	44 958 000	46 297 000	46 770 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	43 557 000	44 958 000	46 297 000	46 770 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 003 000	4 475 000	2 923 000	5 148 000
Total Current Assets	6 098 000	4 514 000	3 011 000	7 972 000
Total Assets	49 655 000	49 472 000	49 307 000	54 741 000
Total Equity	16 000 000	14 261 000	12 263 000	11 437 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	32 035 000	34 011 000	35 950 000	41 469 000
Creditors	311 000	41 000	6 000	5 000
Unpaid Taxes	39 000	39 000	38 000	592 000
Dividends	0	0	0	0
Other Current Debt	780 000	593 000	875 000	402 000
Total Current Debt	1 620 000	1 199 000	1 094 000	1 835 000
Total Equity and Debt	49 655 000	49 472 000	49 307 000	54 741 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,37 %	14,4 %	9,09 %	27,45 %
Debt-to-Equity Ratio	2	2,38	2,93	3,63
Operating Profit Margin	63,71 %	67,24 %	51,71 %	78,19 %
Current Ratio	3,76	3,76	2,75	4,34
Quick Ratio	3,76	3,76	2,75	4,34
Equity Ratio	0,32	0,29	0,25	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %