BLIX DATA CENTER AS

1067 OSLO

Finances

Share Ownership

Return on Equity

22,05 %

Current Ratio

0,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 695 000	4 119 000	1 200 000	950 000
Net Income	403 000	29 000	−447 000	−154 000
Total Assets	21 589 000	18 385 000	23 724 000	9 657 000
Total Equity	1 828 000	1 424 000	1 395 000	1 842 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 695 000	4 119 000	1 200 000	950 000
Expenditure	4 190 000	3 255 000	1 306 000	824 000
Operating Profit	1 505 000	864 000	−106 000	126 000
Financial Income	1 000	133 000	187 000	0
Financial Costs	1 103 000	968 000	527 000	280 000
Financial Balance	−1 102 000	−835 000	−340 000	−280 000
Earnings Before Tax	403 000	29 000	−447 000	−154 000
Tax	0	0	0	0
Net Income	403 000	29 000	−447 000	−154 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 631 000	17 400 000	17 395 000	9 533 000
Total Current Assets	958 000	985 000	6 329 000	124 000
Total Assets	21 589 000	18 385 000	23 724 000	9 657 000
Total Retained Equity	−282 000	−686 000	−715 000	−268 000
Total Equity	1 828 000	1 424 000	1 395 000	1 842 000
Total Long-Term Debt	18 276 000	15 750 000	16 800 000	7 800 000
Total Current Debt	1 485 000	1 210 000	5 529 000	16 000
Total Equity and Debt	21 589 000	18 385 000	23 724 000	9 657 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 695 000	4 119 000	1 200 000	950 000
Other Income	0	0	0	0
Revenue	5 695 000	4 119 000	1 200 000	950 000
Cost of Goods Sold	0	258 000	0	15 000
Salary Costs	0	0	0	0
Depreciation	1 271 000	1 103 000	504 000	319 000
Impairment	0	0	0	0
Expenditure	4 190 000	3 255 000	1 306 000	824 000
Operating Profit	1 505 000	864 000	−106 000	126 000
Financial Income	1 000	133 000	187 000	0
Financial Costs	1 103 000	968 000	527 000	280 000
Financial Balance	−1 102 000	−835 000	−340 000	−280 000
Dividends	0	0	0	0
Net Income	403 000	29 000	−447 000	−154 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 167 000	17 353 000	16 060 000	9 425 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 167 000	17 353 000	16 060 000	9 425 000
Total Fiancial Fixed Assets	464 000	47 000	1 335 000	109 000
Total Fixed Assets	20 631 000	17 400 000	17 395 000	9 533 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	4 648 000	114 000
Total Current Assets	958 000	985 000	6 329 000	124 000
Total Assets	21 589 000	18 385 000	23 724 000	9 657 000
Total Equity	1 828 000	1 424 000	1 395 000	1 842 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 276 000	15 750 000	16 800 000	7 800 000
Creditors	512 000	257 000	4 513 000	0
Unpaid Taxes	93 000	8 000	0	0
Dividends	0	0	0	0
Other Current Debt	251 000	175 000	16 000	16 000
Total Current Debt	1 485 000	1 210 000	5 529 000	16 000
Total Equity and Debt	21 589 000	18 385 000	23 724 000	9 657 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,05 %	2,04 %	−32,04 %	−8,36 %
Debt-to-Equity Ratio	10	11,06	12,04	4,23
Operating Profit Margin	26,43 %	20,98 %	−8,83 %	13,26 %
Current Ratio	0,65	0,81	1,14	7,75
Quick Ratio	0,65	0,81	1,14	7,75
Equity Ratio	0,08	0,08	0,06	0,19
Gross Profit Margin	100 %	93,74 %	100 %	98,42 %