BAZA NORDIC AS

1617 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

19,33 %

Current Ratio

5,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	265 000	1 653 000	5 574 000	1 641 000
Net Income	203 000	267 000	215 000	370 000
Total Assets	1 308 000	1 603 000	1 924 000	606 000
Total Equity	1 050 000	847 000	580 000	364 000

Income (NOK)	2022	2021	2020	2019
Revenue	265 000	1 653 000	5 574 000	1 641 000
Expenditure	5 000	1 313 000	5 295 000	1 270 000
Operating Profit	261 000	339 000	279 000	370 000
Financial Income	0	6 000	0	0
Financial Costs	0	4 000	0	0
Financial Balance	0	2 000	0	0
Earnings Before Tax	261 000	341 000	279 000	370 000
Tax	57 000	74 000	64 000	0
Net Income	203 000	267 000	215 000	370 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 308 000	1 603 000	1 924 000	606 000
Total Assets	1 308 000	1 603 000	1 924 000	606 000
Total Retained Equity	889 000	0	0	0
Total Equity	1 050 000	847 000	580 000	364 000
Total Long-Term Debt	0	0	0	81 000
Total Current Debt	257 000	756 000	1 344 000	160 000
Total Equity and Debt	1 308 000	1 603 000	1 924 000	606 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	265 000	1 653 000	5 574 000	1 641 000
Other Income	0	0	0	0
Revenue	265 000	1 653 000	5 574 000	1 641 000
Cost of Goods Sold	0	0	284 000	476 000
Salary Costs	0	448 000	2 314 000	794 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 000	1 313 000	5 295 000	1 270 000
Operating Profit	261 000	339 000	279 000	370 000
Financial Income	0	6 000	0	0
Financial Costs	0	4 000	0	0
Financial Balance	0	2 000	0	0
Dividends	0	0	0	0
Net Income	203 000	267 000	215 000	370 000

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	1 308 000	1 603 000	1 199 000	44 000
Total Current Assets	1 308 000	1 603 000	1 924 000	606 000
Total Assets	1 308 000	1 603 000	1 924 000	606 000
Total Equity	1 050 000	847 000	580 000	364 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	81 000
Creditors	0	565 000	336 000	3 000
Unpaid Taxes	0	117 000	241 000	85 000
Dividends	0	0	0	0
Other Current Debt	200 000	0	698 000	73 000
Total Current Debt	257 000	756 000	1 344 000	160 000
Total Equity and Debt	1 308 000	1 603 000	1 924 000	606 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,33 %	31,52 %	37,07 %	101,65 %
Debt-to-Equity Ratio	0	0	0	0,22
Operating Profit Margin	98,49 %	20,51 %	5,01 %	22,55 %
Current Ratio	5,09	2,12	1,43	3,79
Quick Ratio	5,09	2,12	1,43	3,79
Equity Ratio	0,8	0,53	0,3	0,6
Gross Profit Margin	100 %	100 %	94,9 %	70,99 %