PER BLOM MONTASJE AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

89,37 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 292 000	948 000	1 352 000	1 310 000
Net Income	269 000	8 000	−88 000	251 000
Total Assets	801 000	515 000	468 000	652 000
Total Equity	301 000	262 000	254 000	441 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 292 000	948 000	1 352 000	1 310 000
Expenditure	1 945 000	942 000	1 467 000	990 000
Operating Profit	347 000	5 000	−115 000	320 000
Financial Income	4 000	4 000	3 000	3 000
Financial Costs	0	0	1 000	0
Financial Balance	4 000	4 000	2 000	3 000
Earnings Before Tax	350 000	9 000	−113 000	323 000
Tax	81 000	1 000	−25 000	72 000
Net Income	269 000	8 000	−88 000	251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	801 000	515 000	468 000	652 000
Total Assets	801 000	515 000	468 000	652 000
Total Retained Equity	271 000	232 000	224 000	411 000
Total Equity	301 000	262 000	254 000	441 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	501 000	253 000	214 000	210 000
Total Equity and Debt	801 000	515 000	468 000	652 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 292 000	877 000	1 352 000	1 310 000
Other Income	0	71 000	0	0
Revenue	2 292 000	948 000	1 352 000	1 310 000
Cost of Goods Sold	8 000	4 000	17 000	6 000
Salary Costs	1 474 000	625 000	1 073 000	639 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 945 000	942 000	1 467 000	990 000
Operating Profit	347 000	5 000	−115 000	320 000
Financial Income	4 000	4 000	3 000	3 000
Financial Costs	0	0	1 000	0
Financial Balance	4 000	4 000	2 000	3 000
Dividends	230 000	0	0	0
Net Income	269 000	8 000	−88 000	251 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	757 000	498 000	366 000	568 000
Total Current Assets	801 000	515 000	468 000	652 000
Total Assets	801 000	515 000	468 000	652 000
Total Equity	301 000	262 000	254 000	441 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	14 000	12 000	12 000
Unpaid Taxes	267 000	123 000	97 000	69 000
Dividends	230 000	0	0	0
Other Current Debt	132 000	116 000	105 000	58 000
Total Current Debt	501 000	253 000	214 000	210 000
Total Equity and Debt	801 000	515 000	468 000	652 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,37 %	3,05 %	−34,65 %	56,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,14 %	0,53 %	−8,51 %	24,43 %
Current Ratio	1,6	2,04	2,19	3,1
Quick Ratio	1,6	2,04	2,19	3,1
Equity Ratio	0,38	0,51	0,54	0,68
Gross Profit Margin	99,65 %	99,58 %	98,74 %	99,54 %