BLÅTINDEN AS

8300 SVOLVÆR

Finances

Share Ownership

Return on Equity

673,91 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	721 000	636 000	21 000	0
Net Income	310 000	221 000	−9 000	0
Total Assets	589 000	392 000	97 000	25 000
Total Equity	46 000	36 000	15 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	721 000	636 000	21 000	0
Expenditure	324 000	351 000	33 000	1 000
Operating Profit	397 000	285 000	−12 000	−1 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	398 000	285 000	−12 000	−1 000
Tax	88 000	64 000	−3 000	−2 000
Net Income	310 000	221 000	−9 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	0	4 000	2 000
Total Current Assets	568 000	392 000	93 000	23 000
Total Assets	589 000	392 000	97 000	25 000
Total Retained Equity	16 000	6 000	−15 000	−5 000
Total Equity	46 000	36 000	15 000	25 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	543 000	356 000	82 000	0
Total Equity and Debt	589 000	392 000	97 000	25 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	721 000	636 000	21 000	0
Other Income	0	0	0	0
Revenue	721 000	636 000	21 000	0
Cost of Goods Sold	208 000	98 000	0	0
Salary Costs	15 000	15 000	0	0
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	324 000	351 000	33 000	1 000
Operating Profit	397 000	285 000	−12 000	−1 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	300 000	200 000	0	0
Net Income	310 000	221 000	−9 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	4 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	0	0	0
Total Tangible Assets	21 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 000	0	4 000	2 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	568 000	385 000	93 000	23 000
Total Current Assets	568 000	392 000	93 000	23 000
Total Assets	589 000	392 000	97 000	25 000
Total Equity	46 000	36 000	15 000	25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	0	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	300 000	200 000	0	0
Other Current Debt	450 000	297 000	81 000	0
Total Current Debt	543 000	356 000	82 000	0
Total Equity and Debt	589 000	392 000	97 000	25 000

Financial indicators	2022	2021	2020	2019
Return on Equity	673,91 %	613,89 %	−60 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	55,06 %	44,81 %	−57,14 %	-
Current Ratio	1,05	1,1	1,13	-
Quick Ratio	1,05	1,1	1,13	-
Equity Ratio	0,08	0,09	0,15	1
Gross Profit Margin	71,15 %	84,59 %	100 %	-