BLYSTAD ELEKTRO AS

2316 HAMAR

Finances

Share Ownership

Return on Equity

139,74 %

Current Ratio

1,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 655 000	611 000	0	262 000
Net Income	218 000	139 000	−14 000	−38 000
Total Assets	1 331 000	331 000	12 000	61 000
Total Equity	156 000	138 000	−1 000	13 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 655 000	611 000	0	262 000
Expenditure	3 375 000	444 000	18 000	301 000
Operating Profit	281 000	167 000	−18 000	−38 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	281 000	167 000	−18 000	−38 000
Tax	62 000	28 000	−4 000	0
Net Income	218 000	139 000	−14 000	−38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 331 000	331 000	12 000	61 000
Total Assets	1 331 000	331 000	12 000	61 000
Total Retained Equity	126 000	108 000	−31 000	−17 000
Total Equity	156 000	138 000	−1 000	13 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 175 000	193 000	13 000	47 000
Total Equity and Debt	1 331 000	331 000	12 000	61 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 655 000	611 000	0	262 000
Other Income	0	0	0	0
Revenue	3 655 000	611 000	0	262 000
Cost of Goods Sold	1 738 000	246 000	0	0
Salary Costs	1 408 000	105 000	0	266 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 375 000	444 000	18 000	301 000
Operating Profit	281 000	167 000	−18 000	−38 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	200 000	0	0	0
Net Income	218 000	139 000	−14 000	−38 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 074 000	248 000	7 000	61 000
Total Current Assets	1 331 000	331 000	12 000	61 000
Total Assets	1 331 000	331 000	12 000	61 000
Total Equity	156 000	138 000	−1 000	13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	78 000	79 000	0	2 000
Unpaid Taxes	515 000	76 000	0	45 000
Dividends	200 000	0	0	0
Other Current Debt	319 000	9 000	13 000	0
Total Current Debt	1 175 000	193 000	13 000	47 000
Total Equity and Debt	1 331 000	331 000	12 000	61 000

Financial indicators	2022	2021	2020	2019
Return on Equity	139,74 %	100,72 %	1 400 %	−292,31 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	7,69 %	27,33 %	-	−14,5 %
Current Ratio	1,13	1,72	0,92	1,3
Quick Ratio	1,13	1,72	0,92	1,3
Equity Ratio	0,12	0,42	−0,08	0,21
Gross Profit Margin	52,45 %	59,74 %	-	100 %