BLUEPRINT INNOVATIONS AS

4070 RANDABERG

Finances

Return on Equity

126,32 %

Current Ratio

1,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 732 000	1 854 000	467 000	1 051 000
Net Income	672 000	702 000	−39 000	210 000
Total Assets	1 436 000	1 173 000	414 000	447 000
Total Equity	532 000	335 000	213 000	252 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 732 000	1 854 000	467 000	1 051 000
Expenditure	869 000	960 000	504 000	782 000
Operating Profit	863 000	893 000	−38 000	269 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	1 000	−1 000	−1 000
Earnings Before Tax	862 000	894 000	−39 000	269 000
Tax	190 000	192 000	0	59 000
Net Income	672 000	702 000	−39 000	210 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000	2 000	0	2 000
Total Current Assets	1 434 000	1 171 000	414 000	445 000
Total Assets	1 436 000	1 173 000	414 000	447 000
Total Retained Equity	502 000	305 000	183 000	222 000
Total Equity	532 000	335 000	213 000	252 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	904 000	838 000	202 000	195 000
Total Equity and Debt	1 436 000	1 173 000	414 000	447 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 732 000	1 854 000	467 000	1 051 000
Other Income	0	0	0	0
Revenue	1 732 000	1 854 000	467 000	1 051 000
Cost of Goods Sold	0	0	28 000	60 000
Salary Costs	788 000	871 000	379 000	612 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	869 000	960 000	504 000	782 000
Operating Profit	863 000	893 000	−38 000	269 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	1 000	−1 000	−1 000
Dividends	475 000	580 000	0	0
Net Income	672 000	702 000	−39 000	210 000

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	2 000	2 000	0	2 000
Total Fixed Assets	2 000	2 000	0	2 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 295 000	1 042 000	192 000	415 000
Total Current Assets	1 434 000	1 171 000	414 000	445 000
Total Assets	1 436 000	1 173 000	414 000	447 000
Total Equity	532 000	335 000	213 000	252 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	14 000	16 000	16 000
Unpaid Taxes	161 000	155 000	109 000	47 000
Dividends	475 000	580 000	0	0
Other Current Debt	66 000	76 000	77 000	74 000
Total Current Debt	904 000	838 000	202 000	195 000
Total Equity and Debt	1 436 000	1 173 000	414 000	447 000

Financial indicators	2022	2021	2020	2019
Return on Equity	126,32 %	209,55 %	−18,31 %	83,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	49,83 %	48,17 %	−8,14 %	25,59 %
Current Ratio	1,59	1,4	2,05	2,28
Quick Ratio	1,59	1,4	2,05	2,28
Equity Ratio	0,37	0,29	0,51	0,56
Gross Profit Margin	100 %	100 %	94 %	94,29 %