BLUSSUVOLLSBAKKEN 20 AS

7061 TRONDHEIM

Finances

Share Ownership

Return on Equity

23,59 %

Current Ratio

4,4

Debt-to-Equity Ratio

3,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 564 000	2 494 000	2 454 000	2 787 000
Net Income	947 000	1 086 000	1 057 000	898 000
Total Assets	20 302 000	19 933 000	18 389 000	16 790 000
Total Equity	4 015 000	3 945 000	3 863 000	3 766 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 564 000	2 494 000	2 454 000	2 787 000
Expenditure	918 000	877 000	856 000	1 234 000
Operating Profit	1 646 000	1 617 000	1 597 000	1 553 000
Financial Income	90 000	10 000	7 000	102 000
Financial Costs	523 000	234 000	250 000	505 000
Financial Balance	−433 000	−224 000	−243 000	−403 000
Earnings Before Tax	1 214 000	1 393 000	1 355 000	1 151 000
Tax	267 000	306 000	298 000	253 000
Net Income	947 000	1 086 000	1 057 000	898 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 019 000	15 437 000	15 861 000	16 330 000
Total Current Assets	5 283 000	4 495 000	2 527 000	460 000
Total Assets	20 302 000	19 933 000	18 389 000	16 790 000
Total Retained Equity	3 592 000	3 522 000	3 440 000	3 343 000
Total Equity	4 015 000	3 945 000	3 863 000	3 766 000
Total Long-Term Debt	15 085 000	14 543 000	13 057 000	11 776 000
Total Current Debt	1 201 000	1 444 000	1 469 000	1 249 000
Total Equity and Debt	20 302 000	19 933 000	18 389 000	16 790 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 564 000	2 494 000	2 454 000	2 787 000
Revenue	2 564 000	2 494 000	2 454 000	2 787 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	418 000	444 000	468 000	498 000
Impairment	0	0	0	0
Expenditure	918 000	877 000	856 000	1 234 000
Operating Profit	1 646 000	1 617 000	1 597 000	1 553 000
Financial Income	90 000	10 000	7 000	102 000
Financial Costs	523 000	234 000	250 000	505 000
Financial Balance	−433 000	−224 000	−243 000	−403 000
Dividends	0	0	0	0
Net Income	947 000	1 086 000	1 057 000	898 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 840 000	15 219 000	15 595 000	16 003 000
Machinery and Plant Facilities	154 000	193 000	241 000	301 000
Fixtures	25 000	25 000	25 000	25 000
Total Tangible Assets	15 019 000	15 437 000	15 861 000	16 330 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 019 000	15 437 000	15 861 000	16 330 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 268 000	4 445 000	2 482 000	381 000
Total Current Assets	5 283 000	4 495 000	2 527 000	460 000
Total Assets	20 302 000	19 933 000	18 389 000	16 790 000
Total Equity	4 015 000	3 945 000	3 863 000	3 766 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 085 000	14 543 000	13 057 000	11 776 000
Creditors	77 000	157 000	239 000	245 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 124 000	1 288 000	1 229 000	1 004 000
Total Current Debt	1 201 000	1 444 000	1 469 000	1 249 000
Total Equity and Debt	20 302 000	19 933 000	18 389 000	16 790 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,59 %	27,53 %	27,36 %	23,84 %
Debt-to-Equity Ratio	3,76	3,69	3,38	3,13
Operating Profit Margin	64,2 %	64,84 %	65,08 %	55,72 %
Current Ratio	4,4	3,11	1,72	0,37
Quick Ratio	4,4	3,11	1,72	0,37
Equity Ratio	0,2	0,2	0,21	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %