BISLETT KONTOR AS

0191 OSLO

Finances

Share Ownership

Return on Equity

55,66 %

Current Ratio

0,41

Debt-to-Equity Ratio

−1,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 566 000	861 000	1 636 000	2 741 000
Net Income	−792 000	−917 000	−252 000	92 000
Total Assets	1 415 000	1 838 000	800 000	1 094 000
Total Equity	−1 423 000	−631 000	286 000	539 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 566 000	861 000	1 636 000	2 741 000
Expenditure	2 261 000	1 736 000	1 831 000	2 584 000
Operating Profit	−694 000	−875 000	−195 000	157 000
Financial Income	1 000	0	0	1 000
Financial Costs	99 000	42 000	1 000	18 000
Financial Balance	−98 000	−42 000	−1 000	−17 000
Earnings Before Tax	−792 000	−917 000	−196 000	140 000
Tax	0	0	57 000	48 000
Net Income	−792 000	−917 000	−252 000	92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 017 000	1 381 000	215 000	403 000
Total Current Assets	398 000	457 000	585 000	691 000
Total Assets	1 415 000	1 838 000	800 000	1 094 000
Total Retained Equity	−1 453 000	−661 000	256 000	509 000
Total Equity	−1 423 000	−631 000	286 000	539 000
Total Long-Term Debt	1 873 000	2 047 000	0	0
Total Current Debt	965 000	423 000	513 000	555 000
Total Equity and Debt	1 415 000	1 838 000	800 000	1 094 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 360 000	598 000	1 636 000	2 741 000
Other Income	206 000	263 000	0	0
Revenue	1 566 000	861 000	1 636 000	2 741 000
Cost of Goods Sold	49 000	55 000	202 000	0
Salary Costs	1 237 000	348 000	616 000	1 152 000
Depreciation	345 000	234 000	188 000	196 000
Impairment	0	0	0	0
Expenditure	2 261 000	1 736 000	1 831 000	2 584 000
Operating Profit	−694 000	−875 000	−195 000	157 000
Financial Income	1 000	0	0	1 000
Financial Costs	99 000	42 000	1 000	18 000
Financial Balance	−98 000	−42 000	−1 000	−17 000
Dividends	0	0	0	70 000
Net Income	−792 000	−917 000	−252 000	92 000

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	1 017 000	1 381 000	215 000	403 000
Total Tangible Assets	1 017 000	1 381 000	215 000	403 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 017 000	1 381 000	215 000	403 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 000	163 000	416 000	420 000
Total Current Assets	398 000	457 000	585 000	691 000
Total Assets	1 415 000	1 838 000	800 000	1 094 000
Total Equity	−1 423 000	−631 000	286 000	539 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 873 000	2 047 000	0	0
Creditors	163 000	74 000	27 000	17 000
Unpaid Taxes	132 000	62 000	271 000	266 000
Dividends	0	0	0	70 000
Other Current Debt	670 000	287 000	215 000	205 000
Total Current Debt	965 000	423 000	513 000	555 000
Total Equity and Debt	1 415 000	1 838 000	800 000	1 094 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,66 %	145,32 %	−88,11 %	17,07 %
Debt-to-Equity Ratio	−1,32	−3,24	0	0
Operating Profit Margin	−44,32 %	−101,63 %	−11,92 %	5,73 %
Current Ratio	0,41	1,08	1,14	1,25
Quick Ratio	0,41	1,08	1,14	1,25
Equity Ratio	−1,01	−0,34	0,36	0,49
Gross Profit Margin	96,87 %	93,61 %	87,65 %	100 %