BLUE SKY ECONOMY AS

1412 SOFIEMYR

Finances

Share Ownership

Return on Equity

90,36 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 718 000	2 334 000	2 011 000	622 000
Net Income	225 000	204 000	175 000	−13 000
Total Assets	898 000	827 000	660 000	250 000
Total Equity	249 000	294 000	255 000	155 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 718 000	2 334 000	2 011 000	622 000
Expenditure	2 454 000	2 073 000	1 792 000	635 000
Operating Profit	265 000	262 000	220 000	−13 000
Financial Income	25 000	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	25 000	0	1 000	1 000
Earnings Before Tax	290 000	262 000	220 000	−13 000
Tax	65 000	58 000	46 000	0
Net Income	225 000	204 000	175 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 000	41 000	40 000	16 000
Total Current Assets	850 000	786 000	620 000	234 000
Total Assets	898 000	827 000	660 000	250 000
Total Retained Equity	149 000	194 000	155 000	55 000
Total Equity	249 000	294 000	255 000	155 000
Total Long-Term Debt	1 000	2 000	2 000	0
Total Current Debt	648 000	531 000	403 000	95 000
Total Equity and Debt	898 000	827 000	660 000	250 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 718 000	2 334 000	2 011 000	622 000
Other Income	0	0	0	0
Revenue	2 718 000	2 334 000	2 011 000	622 000
Cost of Goods Sold	0	0	0	0
Salary Costs	880 000	587 000	475 000	73 000
Depreciation	21 000	14 000	6 000	2 000
Impairment	0	0	0	0
Expenditure	2 454 000	2 073 000	1 792 000	635 000
Operating Profit	265 000	262 000	220 000	−13 000
Financial Income	25 000	0	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	25 000	0	1 000	1 000
Dividends	270 000	165 000	75 000	0
Net Income	225 000	204 000	175 000	−13 000

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	47 000	41 000	40 000	16 000
Total Tangible Assets	47 000	41 000	40 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	47 000	41 000	40 000	16 000
Stock	0	0	0	0
Total Investments	324 000	0	0	0
Cash, Bank	201 000	423 000	388 000	111 000
Total Current Assets	850 000	786 000	620 000	234 000
Total Assets	898 000	827 000	660 000	250 000
Total Equity	249 000	294 000	255 000	155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	2 000	0
Creditors	97 000	222 000	130 000	67 000
Unpaid Taxes	85 000	71 000	81 000	2 000
Dividends	270 000	165 000	75 000	0
Other Current Debt	280 000	90 000	73 000	27 000
Total Current Debt	648 000	531 000	403 000	95 000
Total Equity and Debt	898 000	827 000	660 000	250 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90,36 %	69,39 %	68,63 %	−8,39 %
Debt-to-Equity Ratio	0	0,01	0,01	0
Operating Profit Margin	9,75 %	11,23 %	10,94 %	−2,09 %
Current Ratio	1,31	1,48	1,54	2,46
Quick Ratio	1,31	1,48	1,54	2,46
Equity Ratio	0,28	0,36	0,39	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %