BLISTA EIENDOM AS

6264 TENNFJORD

Finances

Return on Equity

18,29 %

Current Ratio

0,07

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	120 000	10 000
Net Income	15 000	24 000	20 000	−8 000
Total Assets	4 080 000	3 643 000	2 971 000	2 626 000
Total Equity	82 000	67 000	43 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	120 000	10 000
Expenditure	58 000	40 000	34 000	11 000
Operating Profit	62 000	80 000	86 000	−1 000
Financial Income	0	0	0	0
Financial Costs	39 000	50 000	57 000	9 000
Financial Balance	−39 000	−50 000	−57 000	−9 000
Earnings Before Tax	23 000	31 000	29 000	−10 000
Tax	8 000	7 000	9 000	−2 000
Net Income	15 000	24 000	20 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 791 000	3 531 000	2 864 000	2 566 000
Total Current Assets	290 000	112 000	107 000	60 000
Total Assets	4 080 000	3 643 000	2 971 000	2 626 000
Total Retained Equity	52 000	37 000	13 000	−8 000
Total Equity	82 000	67 000	43 000	22 000
Total Long-Term Debt	2 000	1 344 000	1 419 000	1 494 000
Total Current Debt	3 997 000	2 232 000	1 509 000	1 110 000
Total Equity and Debt	4 080 000	3 643 000	2 971 000	2 626 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	120 000	120 000	120 000	10 000
Revenue	120 000	120 000	120 000	10 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	58 000	40 000	34 000	11 000
Operating Profit	62 000	80 000	86 000	−1 000
Financial Income	0	0	0	0
Financial Costs	39 000	50 000	57 000	9 000
Financial Balance	−39 000	−50 000	−57 000	−9 000
Dividends	0	0	0	0
Net Income	15 000	24 000	20 000	−8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	2 000
Real Eastate	3 491 000	3 231 000	2 564 000	2 564 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 491 000	3 231 000	2 564 000	2 564 000
Total Fiancial Fixed Assets	300 000	300 000	300 000	0
Total Fixed Assets	3 791 000	3 531 000	2 864 000	2 566 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	34 000	6 000	7 000	60 000
Total Current Assets	290 000	112 000	107 000	60 000
Total Assets	4 080 000	3 643 000	2 971 000	2 626 000
Total Equity	82 000	67 000	43 000	22 000
Short-Term Group Debt	3 981 000	2 215 000	1 493 000	1 100 000
Total Long-Term Debt	2 000	1 344 000	1 419 000	1 494 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 000	10 000	10 000	10 000
Total Current Debt	3 997 000	2 232 000	1 509 000	1 110 000
Total Equity and Debt	4 080 000	3 643 000	2 971 000	2 626 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,29 %	35,82 %	46,51 %	−36,36 %
Debt-to-Equity Ratio	0,02	20,06	33	67,91
Operating Profit Margin	51,67 %	66,67 %	71,67 %	−10 %
Current Ratio	0,07	0,05	0,07	0,05
Quick Ratio	0,07	0,05	0,07	0,05
Equity Ratio	0,02	0,02	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %