BLANCA AS

5036 BERGEN

Finances

Return on Equity

4,9 %

Current Ratio

0,53

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 000 000	1 289 000	1 083 000	861 000
Net Income	17 000	116 000	55 000	87 000
Total Assets	588 000	504 000	331 000	283 000
Total Equity	347 000	330 000	214 000	159 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 000 000	1 289 000	1 083 000	861 000
Expenditure	973 000	1 136 000	1 020 000	745 000
Operating Profit	28 000	154 000	63 000	115 000
Financial Income	0	0	1 000	0
Financial Costs	6 000	6 000	0	0
Financial Balance	−6 000	−6 000	1 000	0
Earnings Before Tax	22 000	149 000	64 000	115 000
Tax	5 000	33 000	9 000	28 000
Net Income	17 000	116 000	55 000	87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	463 000	378 000	221 000	88 000
Total Current Assets	125 000	126 000	109 000	194 000
Total Assets	588 000	504 000	331 000	283 000
Total Retained Equity	317 000	300 000	184 000	129 000
Total Equity	347 000	330 000	214 000	159 000
Total Long-Term Debt	5 000	7 000	4 000	0
Total Current Debt	236 000	166 000	113 000	123 000
Total Equity and Debt	588 000	504 000	331 000	283 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 000 000	1 289 000	1 083 000	858 000
Other Income	0	0	0	3 000
Revenue	1 000 000	1 289 000	1 083 000	861 000
Cost of Goods Sold	0	3 000	1 000	47 000
Salary Costs	423 000	750 000	636 000	116 000
Depreciation	123 000	71 000	51 000	30 000
Impairment	0	0	0	0
Expenditure	973 000	1 136 000	1 020 000	745 000
Operating Profit	28 000	154 000	63 000	115 000
Financial Income	0	0	1 000	0
Financial Costs	6 000	6 000	0	0
Financial Balance	−6 000	−6 000	1 000	0
Dividends	0	0	0	0
Net Income	17 000	116 000	55 000	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	463 000	378 000	221 000	88 000
Total Tangible Assets	463 000	378 000	221 000	88 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	463 000	378 000	221 000	88 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 000	101 000	93 000	119 000
Total Current Assets	125 000	126 000	109 000	194 000
Total Assets	588 000	504 000	331 000	283 000
Total Equity	347 000	330 000	214 000	159 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	7 000	4 000	0
Creditors	0	4 000	0	19 000
Unpaid Taxes	43 000	0	10 000	16 000
Dividends	0	0	0	0
Other Current Debt	185 000	133 000	98 000	60 000
Total Current Debt	236 000	166 000	113 000	123 000
Total Equity and Debt	588 000	504 000	331 000	283 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,9 %	35,15 %	25,7 %	54,72 %
Debt-to-Equity Ratio	0,01	0,02	0,02	0
Operating Profit Margin	2,8 %	11,95 %	5,82 %	13,36 %
Current Ratio	0,53	0,76	0,96	1,58
Quick Ratio	0,53	0,76	0,96	1,58
Equity Ratio	0,59	0,65	0,65	0,56
Gross Profit Margin	100 %	99,77 %	99,91 %	94,54 %