BENZIN AS

9008 TROMSØ

Finances

Return on Equity

55,5 %

Current Ratio

0,07

Debt-to-Equity Ratio

−0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 937 000	4 346 000	2 089 000	3 225 000
Net Income	−847 000	−37 000	−939 000	72 000
Total Assets	356 000	1 713 000	607 000	822 000
Total Equity	−1 526 000	−665 000	−614 000	325 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 937 000	4 346 000	2 089 000	3 225 000
Expenditure	2 736 000	4 353 000	3 055 000	3 132 000
Operating Profit	−800 000	−7 000	−966 000	91 000
Financial Income	0	0	6 000	0
Financial Costs	47 000	31 000	18 000	0
Financial Balance	−47 000	−31 000	−12 000	0
Earnings Before Tax	−847 000	−37 000	−978 000	92 000
Tax	0	0	−40 000	20 000
Net Income	−847 000	−37 000	−939 000	72 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	278 000	287 000	245 000	245 000
Total Current Assets	78 000	1 426 000	362 000	577 000
Total Assets	356 000	1 713 000	607 000	822 000
Total Retained Equity	−1 556 000	−695 000	−644 000	295 000
Total Equity	−1 526 000	−665 000	−614 000	325 000
Total Long-Term Debt	823 000	961 000	500 000	0
Total Current Debt	1 059 000	1 418 000	721 000	497 000
Total Equity and Debt	356 000	1 713 000	607 000	822 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 937 000	3 846 000	2 089 000	3 202 000
Other Income	0	500 000	0	23 000
Revenue	1 937 000	4 346 000	2 089 000	3 225 000
Cost of Goods Sold	44 000	50 000	45 000	49 000
Salary Costs	1 786 000	2 862 000	2 065 000	1 174 000
Depreciation	9 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	2 736 000	4 353 000	3 055 000	3 132 000
Operating Profit	−800 000	−7 000	−966 000	91 000
Financial Income	0	0	6 000	0
Financial Costs	47 000	31 000	18 000	0
Financial Balance	−47 000	−31 000	−12 000	0
Dividends	0	0	0	0
Net Income	−847 000	−37 000	−939 000	72 000

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	33 000	43 000	0	0
Total Tangible Assets	33 000	43 000	0	0
Total Fiancial Fixed Assets	245 000	245 000	245 000	245 000
Total Fixed Assets	278 000	287 000	245 000	245 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	56 000	202 000	109 000	159 000
Total Current Assets	78 000	1 426 000	362 000	577 000
Total Assets	356 000	1 713 000	607 000	822 000
Total Equity	−1 526 000	−665 000	−614 000	325 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	823 000	961 000	500 000	0
Creditors	73 000	217 000	59 000	16 000
Unpaid Taxes	110 000	375 000	207 000	238 000
Dividends	0	0	0	0
Other Current Debt	726 000	675 000	455 000	223 000
Total Current Debt	1 059 000	1 418 000	721 000	497 000
Total Equity and Debt	356 000	1 713 000	607 000	822 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,5 %	5,56 %	152,93 %	22,15 %
Debt-to-Equity Ratio	−0,54	−1,45	−0,81	0
Operating Profit Margin	−41,3 %	−0,16 %	−46,24 %	2,82 %
Current Ratio	0,07	1,01	0,5	1,16
Quick Ratio	0,07	1,01	0,5	1,16
Equity Ratio	−4,29	−0,39	−1,01	0,4
Gross Profit Margin	97,73 %	98,85 %	97,85 %	98,48 %