CROSSFIT BLINDLEIA AS

4790 LILLESAND

Finances

Share Ownership

Return on Equity

410,14 %

Current Ratio

0,34

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 847 000	1 841 000	1 403 000	210 000
Net Income	−283 000	−53 000	72 000	−75 000
Total Assets	543 000	547 000	495 000	430 000
Total Equity	−69 000	214 000	267 000	195 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 847 000	1 841 000	1 403 000	210 000
Expenditure	2 122 000	1 894 000	1 330 000	285 000
Operating Profit	−275 000	−52 000	74 000	−75 000
Financial Income	1 000	0	0	0
Financial Costs	10 000	0	2 000	0
Financial Balance	−9 000	0	−2 000	0
Earnings Before Tax	−283 000	−53 000	72 000	−75 000
Tax	0	0	0	0
Net Income	−283 000	−53 000	72 000	−75 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	331 000	400 000	331 000	380 000
Total Current Assets	211 000	148 000	165 000	50 000
Total Assets	543 000	547 000	495 000	430 000
Total Retained Equity	−339 000	−56 000	−3 000	−75 000
Total Equity	−69 000	214 000	267 000	195 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	612 000	333 000	229 000	235 000
Total Equity and Debt	543 000	547 000	495 000	430 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 847 000	1 841 000	1 403 000	210 000
Other Income	0	0	0	0
Revenue	1 847 000	1 841 000	1 403 000	210 000
Cost of Goods Sold	0	136 000	39 000	0
Salary Costs	733 000	731 000	381 000	39 000
Depreciation	83 000	100 000	83 000	95 000
Impairment	0	0	0	0
Expenditure	2 122 000	1 894 000	1 330 000	285 000
Operating Profit	−275 000	−52 000	74 000	−75 000
Financial Income	1 000	0	0	0
Financial Costs	10 000	0	2 000	0
Financial Balance	−9 000	0	−2 000	0
Dividends	0	0	0	0
Net Income	−283 000	−53 000	72 000	−75 000

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	331 000	400 000	331 000	380 000
Total Tangible Assets	331 000	400 000	331 000	380 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	331 000	400 000	331 000	380 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	170 000	143 000	161 000	21 000
Total Current Assets	211 000	148 000	165 000	50 000
Total Assets	543 000	547 000	495 000	430 000
Total Equity	−69 000	214 000	267 000	195 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	168 000	145 000	108 000	215 000
Unpaid Taxes	54 000	32 000	31 000	8 000
Dividends	0	0	0	0
Other Current Debt	390 000	156 000	90 000	12 000
Total Current Debt	612 000	333 000	229 000	235 000
Total Equity and Debt	543 000	547 000	495 000	430 000

Financial indicators	2022	2021	2020	2019
Return on Equity	410,14 %	−24,77 %	26,97 %	−38,46 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−14,89 %	−2,82 %	5,27 %	−35,71 %
Current Ratio	0,34	0,44	0,72	0,21
Quick Ratio	0,34	0,44	0,72	0,21
Equity Ratio	−0,13	0,39	0,54	0,45
Gross Profit Margin	100 %	92,61 %	97,22 %	100 %