BLIZZDESIGN AS

9512 ALTA

Finances

Share Ownership

Return on Equity

77,06 %

Current Ratio

1,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	258 000	247 000	86 000	44 000
Net Income	84 000	−34 000	−6 000	−18 000
Total Assets	283 000	173 000	162 000	150 000
Total Equity	109 000	25 000	60 000	65 000

Income (NOK)	2022	2021	2020	2019
Revenue	258 000	247 000	86 000	44 000
Expenditure	172 000	282 000	92 000	62 000
Operating Profit	85 000	−34 000	−6 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	85 000	−34 000	−6 000	−18 000
Tax	2 000	0	0	0
Net Income	84 000	−34 000	−6 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	283 000	173 000	162 000	150 000
Total Assets	283 000	173 000	162 000	150 000
Total Retained Equity	79 000	−5 000	30 000	35 000
Total Equity	109 000	25 000	60 000	65 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	174 000	148 000	103 000	85 000
Total Equity and Debt	283 000	173 000	162 000	150 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	258 000	247 000	86 000	44 000
Other Income	0	0	0	0
Revenue	258 000	247 000	86 000	44 000
Cost of Goods Sold	0	0	0	0
Salary Costs	160 000	165 000	80 000	36 000
Depreciation	0	0	0	13 000
Impairment	0	0	0	0
Expenditure	172 000	282 000	92 000	62 000
Operating Profit	85 000	−34 000	−6 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	84 000	−34 000	−6 000	−18 000

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	14 000	49 000	21 000	0
Total Current Assets	283 000	173 000	162 000	150 000
Total Assets	283 000	173 000	162 000	150 000
Total Equity	109 000	25 000	60 000	65 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	1 000
Unpaid Taxes	47 000	39 000	11 000	0
Dividends	0	0	0	0
Other Current Debt	125 000	108 000	92 000	83 000
Total Current Debt	174 000	148 000	103 000	85 000
Total Equity and Debt	283 000	173 000	162 000	150 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,06 %	−136 %	−10 %	−27,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,95 %	−13,77 %	−6,98 %	−40,91 %
Current Ratio	1,63	1,17	1,57	1,76
Quick Ratio	1,63	1,17	1,57	1,76
Equity Ratio	0,39	0,14	0,37	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %