BLAKSTAD EIENDOMSUTVIKLING AS

4820 FROLAND

Finances

Share Ownership

Return on Equity

−27,45 %

Current Ratio

0,93

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 000	17 000	0	87 000
Net Income	14 000	−78 000	−82 000	−45 000
Total Assets	29 490 000	18 442 000	17 218 000	16 799 000
Total Equity	−51 000	−65 000	13 000	95 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 000	17 000	0	87 000
Expenditure	11 000	117 000	108 000	146 000
Operating Profit	3 000	−100 000	−108 000	−59 000
Financial Income	15 000	0	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	15 000	0	3 000	2 000
Earnings Before Tax	18 000	−100 000	−105 000	−58 000
Tax	4 000	−22 000	−22 000	−12 000
Net Income	14 000	−78 000	−82 000	−45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 097 000	25 000	3 000	0
Total Current Assets	27 393 000	18 416 000	17 215 000	16 799 000
Total Assets	29 490 000	18 442 000	17 218 000	16 799 000
Total Retained Equity	−71 000	−85 000	−7 000	75 000
Total Equity	−51 000	−65 000	13 000	95 000
Total Long-Term Debt	0	0	5 000 000	5 019 000
Total Current Debt	29 541 000	18 507 000	12 205 000	11 685 000
Total Equity and Debt	29 490 000	18 442 000	17 218 000	16 799 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 000	17 000	0	0
Other Income	0	0	0	87 000
Revenue	14 000	17 000	0	87 000
Cost of Goods Sold	14 000	13 000	0	0
Salary Costs	0	2 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	11 000	117 000	108 000	146 000
Operating Profit	3 000	−100 000	−108 000	−59 000
Financial Income	15 000	0	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	15 000	0	3 000	2 000
Dividends	0	0	0	0
Net Income	14 000	−78 000	−82 000	−45 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	21 000	25 000	3 000	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	2 076 000	0	0	0
Total Fixed Assets	2 097 000	25 000	3 000	0
Stock	25 115 000	15 541 000	12 360 000	13 217 000
Total Investments	0	0	0	0
Cash, Bank	2 278 000	2 876 000	4 855 000	3 582 000
Total Current Assets	27 393 000	18 416 000	17 215 000	16 799 000
Total Assets	29 490 000	18 442 000	17 218 000	16 799 000
Total Equity	−51 000	−65 000	13 000	95 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	5 000 000	5 019 000
Creditors	0	0	0	290 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	23 354 000	0	0	4 429 000
Total Current Debt	29 541 000	18 507 000	12 205 000	11 685 000
Total Equity and Debt	29 490 000	18 442 000	17 218 000	16 799 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−27,45 %	120 %	−630,77 %	−47,37 %
Debt-to-Equity Ratio	−0	−0	384,62	52,83
Operating Profit Margin	21,43 %	−588,24 %	-	−67,82 %
Current Ratio	0,93	1	1,41	1,44
Quick Ratio	6,19	6,21	−111,06	−10,97
Equity Ratio	−0	−0	0	0,01
Gross Profit Margin	0 %	23,53 %	-	100 %