BLACKBIRD MUSIC AS

0157 OSLO

Finances

Share Ownership

Return on Equity

63,77 %

Current Ratio

3,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 391 000	1 648 000	1 191 000	651 000
Net Income	771 000	587 000	197 000	31 000
Total Assets	1 748 000	1 105 000	667 000	110 000
Total Equity	1 209 000	638 000	250 000	54 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 391 000	1 648 000	1 191 000	651 000
Expenditure	1 402 000	894 000	978 000	621 000
Operating Profit	989 000	754 000	214 000	31 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	989 000	754 000	214 000	31 000
Tax	218 000	166 000	17 000	0
Net Income	771 000	587 000	197 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 748 000	1 105 000	667 000	110 000
Total Assets	1 748 000	1 105 000	667 000	110 000
Total Retained Equity	1 179 000	608 000	220 000	24 000
Total Equity	1 209 000	638 000	250 000	54 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	538 000	467 000	416 000	56 000
Total Equity and Debt	1 748 000	1 105 000	667 000	110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 391 000	1 585 000	914 000	651 000
Other Income	0	63 000	277 000	0
Revenue	2 391 000	1 648 000	1 191 000	651 000
Cost of Goods Sold	282 000	260 000	303 000	12 000
Salary Costs	750 000	346 000	453 000	354 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 402 000	894 000	978 000	621 000
Operating Profit	989 000	754 000	214 000	31 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	200 000	200 000	0	0
Net Income	771 000	587 000	197 000	31 000

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	1 744 000	1 060 000	664 000	79 000
Total Current Assets	1 748 000	1 105 000	667 000	110 000
Total Assets	1 748 000	1 105 000	667 000	110 000
Total Equity	1 209 000	638 000	250 000	54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	21 000	304 000	1 000
Unpaid Taxes	56 000	52 000	53 000	17 000
Dividends	200 000	200 000	0	0
Other Current Debt	65 000	28 000	43 000	38 000
Total Current Debt	538 000	467 000	416 000	56 000
Total Equity and Debt	1 748 000	1 105 000	667 000	110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,77 %	92,01 %	78,8 %	57,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,36 %	45,75 %	17,97 %	4,76 %
Current Ratio	3,25	2,37	1,6	1,96
Quick Ratio	3,25	2,37	1,6	1,96
Equity Ratio	0,69	0,58	0,37	0,49
Gross Profit Margin	88,21 %	84,22 %	74,56 %	98,16 %