BLÁR AS

4007 STAVANGER

Finances

Share Ownership

Return on Equity

107,33 %

Current Ratio

0,37

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	341 000	1 938 000	2 420 000	30 000
Net Income	−2 371 000	−1 204 000	−2 533 000	−947 000
Total Assets	1 300 000	1 432 000	2 807 000	914 000
Total Equity	−2 209 000	−1 384 000	−380 000	128 000

Income (NOK)	2022	2021	2020	2019
Revenue	341 000	1 938 000	2 420 000	30 000
Expenditure	2 699 000	3 136 000	4 957 000	979 000
Operating Profit	−2 359 000	−1 198 000	−2 536 000	−949 000
Financial Income	0	0	4 000	3 000
Financial Costs	12 000	6 000	0	1 000
Financial Balance	−12 000	−6 000	4 000	2 000
Earnings Before Tax	−2 371 000	−1 204 000	−2 533 000	−947 000
Tax	0	0	0	0
Net Income	−2 371 000	−1 204 000	−2 533 000	−947 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 000	14 000	22 000	0
Total Current Assets	1 292 000	1 418 000	2 785 000	914 000
Total Assets	1 300 000	1 432 000	2 807 000	914 000
Total Retained Equity	−5 445 000	−3 074 000	−2 895 000	−362 000
Total Equity	−2 209 000	−1 384 000	−380 000	128 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 509 000	2 816 000	3 186 000	786 000
Total Equity and Debt	1 300 000	1 432 000	2 807 000	914 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	200 000	0	53 000	30 000
Other Income	141 000	1 938 000	2 367 000	0
Revenue	341 000	1 938 000	2 420 000	30 000
Cost of Goods Sold	0	3 000	0	0
Salary Costs	1 416 000	2 005 000	8 000	0
Depreciation	5 000	8 000	3 000	0
Impairment	0	0	0	0
Expenditure	2 699 000	3 136 000	4 957 000	979 000
Operating Profit	−2 359 000	−1 198 000	−2 536 000	−949 000
Financial Income	0	0	4 000	3 000
Financial Costs	12 000	6 000	0	1 000
Financial Balance	−12 000	−6 000	4 000	2 000
Dividends	0	0	0	0
Net Income	−2 371 000	−1 204 000	−2 533 000	−947 000

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	8 000	14 000	22 000	0
Total Tangible Assets	8 000	14 000	22 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 000	14 000	22 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	544 000	537 000	535 000	300 000
Total Current Assets	1 292 000	1 418 000	2 785 000	914 000
Total Assets	1 300 000	1 432 000	2 807 000	914 000
Total Equity	−2 209 000	−1 384 000	−380 000	128 000
Short-Term Group Debt	1 696 000	990 000	340 000	340 000
Total Long-Term Debt	0	0	0	0
Creditors	1 020 000	1 358 000	2 847 000	447 000
Unpaid Taxes	286 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	506 000	468 000	0	0
Total Current Debt	3 509 000	2 816 000	3 186 000	786 000
Total Equity and Debt	1 300 000	1 432 000	2 807 000	914 000

Financial indicators	2022	2021	2020	2019
Return on Equity	107,33 %	86,99 %	666,58 %	−739,84 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−691,79 %	−61,82 %	−104,79 %	−3 163,33 %
Current Ratio	0,37	0,5	0,87	1,16
Quick Ratio	0,37	0,5	0,87	1,16
Equity Ratio	−1,7	−0,97	−0,14	0,14
Gross Profit Margin	100 %	99,85 %	100 %	100 %