BLOM CONSULTING AS

0376 OSLO

Finances

Return on Equity

40,56 %

Current Ratio

0,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	459 000	284 000	290 000	512 000
Net Income	101 000	−85 000	−40 000	−87 000
Total Assets	457 000	517 000	424 000	498 000
Total Equity	249 000	149 000	234 000	276 000

Income (NOK)	2022	2021	2020	2019
Revenue	459 000	284 000	290 000	512 000
Expenditure	357 000	250 000	330 000	599 000
Operating Profit	102 000	34 000	−40 000	−87 000
Financial Income	2 000	1 000	0	0
Financial Costs	1 000	122 000	0	0
Financial Balance	1 000	−121 000	0	0
Earnings Before Tax	103 000	−88 000	−40 000	−87 000
Tax	2 000	−3 000	0	0
Net Income	101 000	−85 000	−40 000	−87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	420 000	420 000	290 000	290 000
Total Current Assets	37 000	97 000	134 000	208 000
Total Assets	457 000	517 000	424 000	498 000
Total Retained Equity	176 000	78 000	163 000	203 000
Total Equity	249 000	149 000	234 000	276 000
Total Long-Term Debt	0	2 000	2 000	2 000
Total Current Debt	208 000	366 000	187 000	220 000
Total Equity and Debt	457 000	517 000	424 000	498 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	459 000	284 000	290 000	512 000
Other Income	0	0	0	0
Revenue	459 000	284 000	290 000	512 000
Cost of Goods Sold	16 000	0	0	0
Salary Costs	247 000	185 000	292 000	467 000
Depreciation	0	0	0	6 000
Impairment	0	0	0	0
Expenditure	357 000	250 000	330 000	599 000
Operating Profit	102 000	34 000	−40 000	−87 000
Financial Income	2 000	1 000	0	0
Financial Costs	1 000	122 000	0	0
Financial Balance	1 000	−121 000	0	0
Dividends	0	0	0	0
Net Income	101 000	−85 000	−40 000	−87 000

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	420 000	420 000	290 000	290 000
Total Fixed Assets	420 000	420 000	290 000	290 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	37 000	97 000	134 000	208 000
Total Current Assets	37 000	97 000	134 000	208 000
Total Assets	457 000	517 000	424 000	498 000
Total Equity	249 000	149 000	234 000	276 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	2 000	2 000
Creditors	18 000	2 000	−8 000	−6 000
Unpaid Taxes	68 000	79 000	68 000	176 000
Dividends	0	0	0	0
Other Current Debt	228 000	395 000	234 000	157 000
Total Current Debt	208 000	366 000	187 000	220 000
Total Equity and Debt	457 000	517 000	424 000	498 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,56 %	−57,05 %	−17,09 %	−31,52 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	22,22 %	11,97 %	−13,79 %	−16,99 %
Current Ratio	0,18	0,27	0,72	0,95
Quick Ratio	0,18	0,27	0,72	0,95
Equity Ratio	0,54	0,29	0,55	0,55
Gross Profit Margin	96,51 %	100 %	100 %	100 %