SANDBLÅST AS

6490 EIDE

Finances

Share Ownership

Return on Equity

36,82 %

Current Ratio

0,46

Debt-to-Equity Ratio

−5,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 034 000	3 666 000	4 016 000	0
Net Income	−109 000	−895 000	−537 000	0
Total Assets	3 043 000	2 427 000	1 217 000	100 000
Total Equity	−296 000	−1 133 000	−237 000	100 000

Income (NOK)	2022	2021	2020
Revenue	5 034 000	3 666 000	4 016 000
Expenditure	4 847 000	4 315 000	4 485 000
Operating Profit	187 000	−649 000	−468 000
Financial Income	0	0	0
Financial Costs	296 000	247 000	69 000
Financial Balance	−296 000	−247 000	−69 000
Earnings Before Tax	−109 000	−895 000	−537 000
Tax	0	0	0
Net Income	−109 000	−895 000	−537 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 271 000	1 537 000	566 000	100 000
Total Current Assets	771 000	889 000	651 000	0
Total Assets	3 043 000	2 427 000	1 217 000	100 000
Total Retained Equity	−1 541 000	−1 433 000	−537 000	0
Total Equity	−296 000	−1 133 000	−237 000	100 000
Total Long-Term Debt	1 673 000	1 851 000	517 000	0
Total Current Debt	1 667 000	1 709 000	937 000	0
Total Equity and Debt	3 043 000	2 427 000	1 217 000	100 000

Cash flow (NOK)	2022	2021	2020
Sales Income	5 034 000	3 666 000	4 016 000
Other Income	0	0	0
Revenue	5 034 000	3 666 000	4 016 000
Cost of Goods Sold	1 021 000	558 000	1 262 000
Salary Costs	1 193 000	948 000	774 000
Depreciation	236 000	50 000	24 000
Impairment	0	0	0
Expenditure	4 847 000	4 315 000	4 485 000
Operating Profit	187 000	−649 000	−468 000
Financial Income	0	0	0
Financial Costs	296 000	247 000	69 000
Financial Balance	−296 000	−247 000	−69 000
Dividends	0	0	0
Net Income	−109 000	−895 000	−537 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	413 000	426 000	346 000	0
Machinery and Plant Facilities	942 000	0	0	0
Fixtures	916 000	1 111 000	220 000	0
Total Tangible Assets	2 271 000	1 537 000	566 000	0
Total Fiancial Fixed Assets	0	0	0	100 000
Total Fixed Assets	2 271 000	1 537 000	566 000	100 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	89 000	428 000	220 000	0
Total Current Assets	771 000	889 000	651 000	0
Total Assets	3 043 000	2 427 000	1 217 000	100 000
Total Equity	−296 000	−1 133 000	−237 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 673 000	1 851 000	517 000	0
Creditors	1 185 000	1 560 000	806 000	0
Unpaid Taxes	338 000	59 000	43 000	0
Dividends	0	0	0	0
Other Current Debt	143 000	90 000	88 000	0
Total Current Debt	1 667 000	1 709 000	937 000	0
Total Equity and Debt	3 043 000	2 427 000	1 217 000	100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,82 %	78,99 %	226,58 %	0 %
Debt-to-Equity Ratio	−5,65	−1,63	−2,18	0
Operating Profit Margin	3,71 %	−17,7 %	−11,65 %	-
Current Ratio	0,46	0,52	0,69	-
Quick Ratio	0,46	0,52	0,69	-
Equity Ratio	−0,1	−0,47	−0,19	1
Gross Profit Margin	79,72 %	84,78 %	68,58 %	-