BLÅMYRA AS

6740 SELJE

Finances

Share Ownership

Return on Equity

−88,73 %

Current Ratio

2,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 050 000	2 209 000	1 221 000	398 000
Net Income	−677 000	7 000	3 000	5 000
Total Assets	1 264 000	541 000	341 000	164 000
Total Equity	763 000	40 000	33 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 050 000	2 209 000	1 221 000	398 000
Expenditure	3 716 000	2 200 000	1 218 000	391 000
Operating Profit	−666 000	9 000	3 000	7 000
Financial Income	1 000	0	0	0
Financial Costs	12 000	0	0	0
Financial Balance	−11 000	0	0	0
Earnings Before Tax	−677 000	9 000	3 000	7 000
Tax	0	2 000	1 000	1 000
Net Income	−677 000	7 000	3 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 264 000	541 000	341 000	164 000
Total Assets	1 264 000	541 000	341 000	164 000
Total Retained Equity	−667 000	10 000	3 000	1 000
Total Equity	763 000	40 000	33 000	31 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	501 000	501 000	308 000	133 000
Total Equity and Debt	1 264 000	541 000	341 000	164 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 958 000	2 301 000	1 176 000	316 000
Other Income	91 000	−91 000	45 000	82 000
Revenue	3 050 000	2 209 000	1 221 000	398 000
Cost of Goods Sold	1 028 000	514 000	140 000	32 000
Salary Costs	2 155 000	1 318 000	898 000	234 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 716 000	2 200 000	1 218 000	391 000
Operating Profit	−666 000	9 000	3 000	7 000
Financial Income	1 000	0	0	0
Financial Costs	12 000	0	0	0
Financial Balance	−11 000	0	0	0
Dividends	0	0	0	0
Net Income	−677 000	7 000	3 000	5 000

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	141 000	386 000	199 000	45 000
Total Current Assets	1 264 000	541 000	341 000	164 000
Total Assets	1 264 000	541 000	341 000	164 000
Total Equity	763 000	40 000	33 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	44 000	72 000	116 000	17 000
Unpaid Taxes	145 000	198 000	92 000	48 000
Dividends	0	0	0	0
Other Current Debt	222 000	229 000	99 000	68 000
Total Current Debt	501 000	501 000	308 000	133 000
Total Equity and Debt	1 264 000	541 000	341 000	164 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−88,73 %	17,5 %	9,09 %	16,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−21,84 %	0,41 %	0,25 %	1,76 %
Current Ratio	2,52	1,08	1,11	1,23
Quick Ratio	2,52	1,08	1,11	1,23
Equity Ratio	0,6	0,07	0,1	0,19
Gross Profit Margin	66,3 %	76,73 %	88,53 %	91,96 %