BLANDA DROPS AS

4841 ARENDAL

Finances

Share Ownership

Return on Equity

−4,53 %

Current Ratio

2,87

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 385 000	5 132 000	3 607 000	4 008 000
Net Income	−54 000	173 000	−53 000	−6 000
Total Assets	2 266 000	1 890 000	1 598 000	1 835 000
Total Equity	1 193 000	1 247 000	1 075 000	1 128 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 385 000	5 132 000	3 607 000	4 008 000
Expenditure	6 430 000	4 917 000	3 647 000	3 996 000
Operating Profit	−45 000	215 000	−40 000	11 000
Financial Income	2 000	1 000	2 000	2 000
Financial Costs	11 000	11 000	15 000	20 000
Financial Balance	−9 000	−10 000	−13 000	−18 000
Earnings Before Tax	−54 000	205 000	−53 000	−6 000
Tax	0	32 000	0	0
Net Income	−54 000	173 000	−53 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 266 000	1 890 000	1 598 000	1 835 000
Total Assets	2 266 000	1 890 000	1 598 000	1 835 000
Total Retained Equity	1 163 000	1 217 000	1 045 000	1 098 000
Total Equity	1 193 000	1 247 000	1 075 000	1 128 000
Total Long-Term Debt	283 000	0	0	0
Total Current Debt	789 000	642 000	524 000	707 000
Total Equity and Debt	2 266 000	1 890 000	1 598 000	1 835 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 385 000	5 132 000	3 544 000	4 008 000
Other Income	0	0	63 000	0
Revenue	6 385 000	5 132 000	3 607 000	4 008 000
Cost of Goods Sold	2 990 000	2 381 000	1 659 000	1 789 000
Salary Costs	1 918 000	1 624 000	1 211 000	1 434 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 430 000	4 917 000	3 647 000	3 996 000
Operating Profit	−45 000	215 000	−40 000	11 000
Financial Income	2 000	1 000	2 000	2 000
Financial Costs	11 000	11 000	15 000	20 000
Financial Balance	−9 000	−10 000	−13 000	−18 000
Dividends	0	0	0	0
Net Income	−54 000	173 000	−53 000	−6 000

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	1 248 000	964 000	514 000	680 000
Total Investments	0	0	0	0
Cash, Bank	994 000	922 000	1 080 000	1 155 000
Total Current Assets	2 266 000	1 890 000	1 598 000	1 835 000
Total Assets	2 266 000	1 890 000	1 598 000	1 835 000
Total Equity	1 193 000	1 247 000	1 075 000	1 128 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	283 000	0	0	0
Creditors	359 000	86 000	68 000	46 000
Unpaid Taxes	194 000	268 000	222 000	285 000
Dividends	0	0	0	0
Other Current Debt	236 000	255 000	233 000	376 000
Total Current Debt	789 000	642 000	524 000	707 000
Total Equity and Debt	2 266 000	1 890 000	1 598 000	1 835 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,53 %	13,87 %	−4,93 %	−0,53 %
Debt-to-Equity Ratio	0,24	0	0	0
Operating Profit Margin	−0,7 %	4,19 %	−1,11 %	0,27 %
Current Ratio	2,87	2,94	3,05	2,6
Quick Ratio	−4,94	−5,87	159,8	67,96
Equity Ratio	0,53	0,66	0,67	0,61
Gross Profit Margin	53,17 %	53,6 %	54,01 %	55,36 %