BLACKLINK NETWORKS AS

1530 MOSS

Finances

Share Ownership

Return on Equity

−476,16 %

Current Ratio

3,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	642 000	578 000	5 470 000	2 643 000
Net Income	−719 000	−271 000	−301 000	−100 000
Total Assets	218 000	681 000	98 000	1 642 000
Total Equity	151 000	−642 000	−371 000	−70 000

Income (NOK)	2022	2021	2020	2019
Revenue	642 000	578 000	5 470 000	2 643 000
Expenditure	1 359 000	796 000	5 811 000	2 743 000
Operating Profit	−717 000	−218 000	−341 000	−100 000
Financial Income	0	0	87 000	0
Financial Costs	2 000	54 000	47 000	0
Financial Balance	−2 000	−54 000	40 000	0
Earnings Before Tax	−719 000	−271 000	−301 000	−100 000
Tax	0	0	0	0
Net Income	−719 000	−271 000	−301 000	−100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	218 000	681 000	98 000	1 642 000
Total Assets	218 000	681 000	98 000	1 642 000
Total Retained Equity	121 000	−672 000	−401 000	−100 000
Total Equity	151 000	−642 000	−371 000	−70 000
Total Long-Term Debt	0	232 000	0	0
Total Current Debt	67 000	1 091 000	469 000	1 712 000
Total Equity and Debt	218 000	681 000	98 000	1 642 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	642 000	579 000	5 470 000	2 643 000
Other Income	0	0	0	0
Revenue	642 000	578 000	5 470 000	2 643 000
Cost of Goods Sold	0	9 000	2 063 000	2 582 000
Salary Costs	1 116 000	429 000	2 684 000	133 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 359 000	796 000	5 811 000	2 743 000
Operating Profit	−717 000	−218 000	−341 000	−100 000
Financial Income	0	0	87 000	0
Financial Costs	2 000	54 000	47 000	0
Financial Balance	−2 000	−54 000	40 000	0
Dividends	0	0	0	0
Net Income	−719 000	−271 000	−301 000	−100 000

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	85 000	88 000	0	250 000
Total Current Assets	218 000	681 000	98 000	1 642 000
Total Assets	218 000	681 000	98 000	1 642 000
Total Equity	151 000	−642 000	−371 000	−70 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	232 000	0	0
Creditors	2 000	52 000	11 000	1 073 000
Unpaid Taxes	8 000	306 000	456 000	342 000
Dividends	0	0	0	0
Other Current Debt	57 000	733 000	2 000	297 000
Total Current Debt	67 000	1 091 000	469 000	1 712 000
Total Equity and Debt	218 000	681 000	98 000	1 642 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−476,16 %	42,21 %	81,13 %	142,86 %
Debt-to-Equity Ratio	0	−0,36	−0	−0
Operating Profit Margin	−111,68 %	−37,72 %	−6,23 %	−3,78 %
Current Ratio	3,25	0,62	0,21	0,96
Quick Ratio	3,25	0,62	0,21	0,96
Equity Ratio	0,69	−0,94	−3,79	−0,04
Gross Profit Margin	100 %	98,44 %	62,29 %	2,31 %