BISLETT BLOMSTER AS

0354 OSLO

Finances

Share Ownership

Return on Equity

608,11 %

Current Ratio

0,86

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 855 000	5 037 000	6 554 000	5 726 000
Net Income	−225 000	−6 000	21 000	397 000
Total Assets	614 000	824 000	864 000	1 419 000
Total Equity	−37 000	188 000	194 000	297 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 855 000	5 037 000	6 554 000	5 726 000
Expenditure	5 077 000	5 042 000	6 529 000	5 328 000
Operating Profit	−222 000	−5 000	25 000	397 000
Financial Income	0	1 000	0	0
Financial Costs	3 000	2 000	3 000	1 000
Financial Balance	−3 000	−1 000	−3 000	−1 000
Earnings Before Tax	−225 000	−6 000	21 000	397 000
Tax	0	0	0	0
Net Income	−225 000	−6 000	21 000	397 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	184 000	447 000	627 000
Total Current Assets	563 000	639 000	417 000	793 000
Total Assets	614 000	824 000	864 000	1 419 000
Total Retained Equity	−67 000	158 000	164 000	267 000
Total Equity	−37 000	188 000	194 000	297 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	651 000	636 000	670 000	1 122 000
Total Equity and Debt	614 000	824 000	864 000	1 419 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 855 000	5 011 000	6 554 000	5 726 000
Other Income	0	26 000	0	0
Revenue	4 855 000	5 037 000	6 554 000	5 726 000
Cost of Goods Sold	2 012 000	2 214 000	3 339 000	2 476 000
Salary Costs	1 839 000	1 702 000	1 973 000	2 171 000
Depreciation	13 000	226 000	102 000	0
Impairment	156 000	0	0	0
Expenditure	5 077 000	5 042 000	6 529 000	5 328 000
Operating Profit	−222 000	−5 000	25 000	397 000
Financial Income	0	1 000	0	0
Financial Costs	3 000	2 000	3 000	1 000
Financial Balance	−3 000	−1 000	−3 000	−1 000
Dividends	0	0	0	0
Net Income	−225 000	−6 000	21 000	397 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	156 000	377 000	588 000
Total Intangible Assets	0	156 000	377 000	588 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	13 000	19 000	38 000
Total Tangible Assets	0	13 000	19 000	38 000
Total Fiancial Fixed Assets	51 000	15 000	52 000	0
Total Fixed Assets	51 000	184 000	447 000	627 000
Stock	199 000	172 000	171 000	142 000
Total Investments	0	0	0	0
Cash, Bank	357 000	621 000	218 000	358 000
Total Current Assets	563 000	639 000	417 000	793 000
Total Assets	614 000	824 000	864 000	1 419 000
Total Equity	−37 000	188 000	194 000	297 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	167 000	195 000	183 000	195 000
Unpaid Taxes	217 000	250 000	196 000	275 000
Dividends	0	0	0	0
Other Current Debt	266 000	191 000	290 000	652 000
Total Current Debt	651 000	636 000	670 000	1 122 000
Total Equity and Debt	614 000	824 000	864 000	1 419 000

Financial indicators	2022	2021	2020	2019
Return on Equity	608,11 %	−3,19 %	10,82 %	133,67 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−4,57 %	−0,1 %	0,38 %	6,93 %
Current Ratio	0,86	1	0,62	0,71
Quick Ratio	1,25	1,38	0,84	0,81
Equity Ratio	−0,06	0,23	0,22	0,21
Gross Profit Margin	58,56 %	56,05 %	49,05 %	56,76 %