BLANKTJERN HOLDING AS

7071 TRONDHEIM

Finances

Return on Equity

707,32 %

Current Ratio

0,08

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	229 000	826 000	680 000	408 000
Net Income	−580 000	351 000	139 000	212 000
Total Assets	210 000	622 000	209 000	34 000
Total Equity	−82 000	497 000	146 000	7 000

Income (NOK)	2022	2021	2020	2019
Revenue	229 000	826 000	680 000	408 000
Expenditure	809 000	375 000	507 000	195 000
Operating Profit	−580 000	450 000	173 000	213 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	−580 000	450 000	173 000	212 000
Tax	0	99 000	34 000	0
Net Income	−580 000	351 000	139 000	212 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	188 000	88 000	102 000	30 000
Total Current Assets	22 000	534 000	107 000	4 000
Total Assets	210 000	622 000	209 000	34 000
Total Retained Equity	−112 000	467 000	116 000	−23 000
Total Equity	−82 000	497 000	146 000	7 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	292 000	124 000	63 000	27 000
Total Equity and Debt	210 000	622 000	209 000	34 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	229 000	826 000	680 000	408 000
Other Income	0	0	0	0
Revenue	229 000	826 000	680 000	408 000
Cost of Goods Sold	5 000	33 000	51 000	0
Salary Costs	0	0	0	0
Depreciation	16 000	14 000	18 000	0
Impairment	0	0	0	0
Expenditure	809 000	375 000	507 000	195 000
Operating Profit	−580 000	450 000	173 000	213 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	−580 000	351 000	139 000	212 000

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	128 000	0	0	0
Fixtures	0	58 000	72 000	0
Total Tangible Assets	128 000	58 000	72 000	0
Total Fiancial Fixed Assets	60 000	30 000	30 000	30 000
Total Fixed Assets	188 000	88 000	102 000	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	18 000	13 000	4 000
Total Current Assets	22 000	534 000	107 000	4 000
Total Assets	210 000	622 000	209 000	34 000
Total Equity	−82 000	497 000	146 000	7 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	96 000	25 000	29 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	196 000	0	0	27 000
Total Current Debt	292 000	124 000	63 000	27 000
Total Equity and Debt	210 000	622 000	209 000	34 000

Financial indicators	2022	2021	2020	2019
Return on Equity	707,32 %	70,62 %	95,21 %	3 028,57 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−253,28 %	54,48 %	25,44 %	52,21 %
Current Ratio	0,08	4,31	1,7	0,15
Quick Ratio	0,08	4,31	1,7	0,15
Equity Ratio	−0,39	0,8	0,7	0,21
Gross Profit Margin	97,82 %	96 %	92,5 %	100 %