BAZA NORDIC ENGROS AS

6868 GAUPNE

Finances

Share Ownership

Return on Equity

−5,52 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 335 000	20 485 000	13 641 000	4 201 000
Net Income	−36 000	264 000	374 000	30 000
Total Assets	2 976 000	2 468 000	935 000	624 000
Total Equity	652 000	688 000	425 000	50 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 335 000	20 485 000	13 641 000	4 201 000
Expenditure	21 370 000	20 145 000	13 156 000	4 171 000
Operating Profit	−36 000	340 000	486 000	30 000
Financial Income	0	0	1 000	0
Financial Costs	0	2 000	0	0
Financial Balance	0	−2 000	1 000	0
Earnings Before Tax	−36 000	339 000	486 000	30 000
Tax	0	75 000	112 000	0
Net Income	−36 000	264 000	374 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	404 000	0	0	124 000
Total Current Assets	2 572 000	2 468 000	935 000	500 000
Total Assets	2 976 000	2 468 000	935 000	624 000
Total Retained Equity	622 000	658 000	395 000	20 000
Total Equity	652 000	688 000	425 000	50 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 323 000	1 779 000	510 000	574 000
Total Equity and Debt	2 976 000	2 468 000	935 000	624 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 335 000	20 485 000	13 641 000	4 100 000
Other Income	0	0	0	101 000
Revenue	21 335 000	20 485 000	13 641 000	4 201 000
Cost of Goods Sold	15 988 000	14 106 000	9 092 000	2 610 000
Salary Costs	1 688 000	1 647 000	1 111 000	525 000
Depreciation	101 000	0	0	31 000
Impairment	0	0	0	0
Expenditure	21 370 000	20 145 000	13 156 000	4 171 000
Operating Profit	−36 000	340 000	486 000	30 000
Financial Income	0	0	1 000	0
Financial Costs	0	2 000	0	0
Financial Balance	0	−2 000	1 000	0
Dividends	0	0	0	0
Net Income	−36 000	264 000	374 000	30 000

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	124 000
Fixtures	404 000	0	0	0
Total Tangible Assets	404 000	0	0	124 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	404 000	0	0	124 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	203 000	772 000	524 000	265 000
Total Current Assets	2 572 000	2 468 000	935 000	500 000
Total Assets	2 976 000	2 468 000	935 000	624 000
Total Equity	652 000	688 000	425 000	50 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 839 000	1 465 000	22 000	503 000
Unpaid Taxes	86 000	154 000	143 000	28 000
Dividends	0	0	0	0
Other Current Debt	398 000	85 000	239 000	43 000
Total Current Debt	2 323 000	1 779 000	510 000	574 000
Total Equity and Debt	2 976 000	2 468 000	935 000	624 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,52 %	38,37 %	88 %	60 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,17 %	1,66 %	3,56 %	0,71 %
Current Ratio	1,11	1,39	1,83	0,87
Quick Ratio	1,11	1,39	1,83	0,87
Equity Ratio	0,22	0,28	0,45	0,08
Gross Profit Margin	25,06 %	31,14 %	33,35 %	37,87 %