EBLOMSTER AS

5416 STORD

Finances

Share Ownership

Return on Equity

295,74 %

Current Ratio

0,66

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	898 000	144 000	0	0
Net Income	−139 000	4 000	−56 000	−65 000
Total Assets	282 000	488 000	88 000	144 000
Total Equity	−47 000	92 000	88 000	144 000

Income (NOK)	2022	2021	2020	2019
Revenue	898 000	144 000	0	0
Expenditure	1 026 000	140 000	56 000	65 000
Operating Profit	−127 000	4 000	−56 000	−65 000
Financial Income	0	0	0	0
Financial Costs	12 000	0	0	0
Financial Balance	−12 000	0	0	0
Earnings Before Tax	−139 000	4 000	−56 000	−65 000
Tax	0	0	0	0
Net Income	−139 000	4 000	−56 000	−65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 000	72 000	72 000	120 000
Total Current Assets	217 000	416 000	16 000	24 000
Total Assets	282 000	488 000	88 000	144 000
Total Retained Equity	−357 000	−217 000	−221 000	−165 000
Total Equity	−47 000	92 000	88 000	144 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	329 000	396 000	0	0
Total Equity and Debt	282 000	488 000	88 000	144 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 000	10 000	0	0
Other Income	890 000	133 000	0	0
Revenue	898 000	144 000	0	0
Cost of Goods Sold	8 000	10 000	0	0
Salary Costs	496 000	1 000	0	0
Depreciation	8 000	23 000	48 000	48 000
Impairment	0	0	0	0
Expenditure	1 026 000	140 000	56 000	65 000
Operating Profit	−127 000	4 000	−56 000	−65 000
Financial Income	0	0	0	0
Financial Costs	12 000	0	0	0
Financial Balance	−12 000	0	0	0
Dividends	0	0	0	0
Net Income	−139 000	4 000	−56 000	−65 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	50 000	50 000	72 000	120 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	22 000	0	0
Total Tangible Assets	14 000	22 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	65 000	72 000	72 000	120 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	110 000	283 000	16 000	24 000
Total Current Assets	217 000	416 000	16 000	24 000
Total Assets	282 000	488 000	88 000	144 000
Total Equity	−47 000	92 000	88 000	144 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	32 000	69 000	0	0
Unpaid Taxes	46 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	251 000	327 000	0	0
Total Current Debt	329 000	396 000	0	0
Total Equity and Debt	282 000	488 000	88 000	144 000

Financial indicators	2022	2021	2020	2019
Return on Equity	295,74 %	4,35 %	−63,64 %	−45,14 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−14,14 %	2,78 %	-	-
Current Ratio	0,66	1,05	-	-
Quick Ratio	0,66	1,05	-	-
Equity Ratio	−0,17	0,19	1	1
Gross Profit Margin	99,11 %	93,06 %	-	-