BLINK SNEKKERNE AS

6440 ELNESVÅGEN

Finances

Share Ownership

Return on Equity

384,42 %

Current Ratio

0,38

Debt-to-Equity Ratio

−17,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 724 000	14 067 000	13 879 000	12 793 000
Net Income	−296 000	−504 000	129 000	−392 000
Total Assets	6 993 000	7 899 000	7 293 000	6 868 000
Total Equity	−77 000	219 000	323 000	193 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 724 000	14 067 000	13 879 000	12 793 000
Expenditure	16 877 000	14 523 000	13 534 000	13 112 000
Operating Profit	−154 000	−456 000	345 000	−319 000
Financial Income	0	0	3 000	0
Financial Costs	225 000	190 000	182 000	184 000
Financial Balance	−225 000	−190 000	−179 000	−184 000
Earnings Before Tax	−379 000	−646 000	166 000	−503 000
Tax	−83 000	−142 000	36 000	−111 000
Net Income	−296 000	−504 000	129 000	−392 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 831 000	5 186 000	5 135 000	4 439 000
Total Current Assets	2 162 000	2 713 000	2 158 000	2 428 000
Total Assets	6 993 000	7 899 000	7 293 000	6 868 000
Total Retained Equity	−1 072 000	−776 000	−272 000	−401 000
Total Equity	−77 000	219 000	323 000	193 000
Total Long-Term Debt	1 350 000	1 566 000	1 782 000	1 998 000
Total Current Debt	5 720 000	6 114 000	5 188 000	4 676 000
Total Equity and Debt	6 993 000	7 899 000	7 293 000	6 868 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 721 000	14 067 000	14 019 000	12 653 000
Other Income	3 000	0	−140 000	140 000
Revenue	16 724 000	14 067 000	13 879 000	12 793 000
Cost of Goods Sold	54 000	94 000	949 000	1 199 000
Salary Costs	13 638 000	11 397 000	10 037 000	9 246 000
Depreciation	995 000	966 000	746 000	538 000
Impairment	0	0	0	0
Expenditure	16 877 000	14 523 000	13 534 000	13 112 000
Operating Profit	−154 000	−456 000	345 000	−319 000
Financial Income	0	0	3 000	0
Financial Costs	225 000	190 000	182 000	184 000
Financial Balance	−225 000	−190 000	−179 000	−184 000
Dividends	0	0	0	0
Net Income	−296 000	−504 000	129 000	−392 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	304 000	220 000	78 000	115 000
Real Eastate	2 799 000	2 848 000	2 435 000	2 180 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 728 000	2 118 000	2 622 000	2 145 000
Total Tangible Assets	4 527 000	4 965 000	5 057 000	4 325 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 831 000	5 186 000	5 135 000	4 439 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	433 000	401 000	415 000	309 000
Total Current Assets	2 162 000	2 713 000	2 158 000	2 428 000
Total Assets	6 993 000	7 899 000	7 293 000	6 868 000
Total Equity	−77 000	219 000	323 000	193 000
Short-Term Group Debt	0	0	281 000	281 000
Total Long-Term Debt	1 350 000	1 566 000	1 782 000	1 998 000
Creditors	246 000	357 000	580 000	252 000
Unpaid Taxes	1 383 000	747 000	673 000	527 000
Dividends	0	0	0	0
Other Current Debt	1 452 000	1 212 000	1 129 000	990 000
Total Current Debt	5 720 000	6 114 000	5 188 000	4 676 000
Total Equity and Debt	6 993 000	7 899 000	7 293 000	6 868 000

Financial indicators	2022	2021	2020	2019
Return on Equity	384,42 %	−230,14 %	39,94 %	−203,11 %
Debt-to-Equity Ratio	−17,53	7,15	5,52	10,35
Operating Profit Margin	−0,92 %	−3,24 %	2,49 %	−2,49 %
Current Ratio	0,38	0,44	0,42	0,52
Quick Ratio	0,38	0,44	0,42	0,52
Equity Ratio	−0,01	0,03	0,04	0,03
Gross Profit Margin	99,68 %	99,33 %	93,16 %	90,63 %