BLÅST SPEL AS

6080 GURSKØY

Finances

Share Ownership

Return on Equity

−45 %

Current Ratio

1,37

Debt-to-Equity Ratio

182,65

Key figures (NOK)	2022	2021	2020
Revenue	2 891 000	3 480 000	1 772 000
Net Income	−9 000	30 000	−32 000
Total Assets	3 826 000	3 574 000	371 000
Total Equity	20 000	28 000	−2 000

Income (NOK)	2022	2021	2020
Revenue	2 891 000	3 480 000	1 772 000
Expenditure	2 896 000	3 442 000	1 804 000
Operating Profit	−6 000	39 000	−32 000
Financial Income	0	0	0
Financial Costs	3 000	9 000	0
Financial Balance	−3 000	−9 000	0
Earnings Before Tax	−9 000	30 000	−32 000
Tax	0	0	0
Net Income	−9 000	30 000	−32 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 616 000	1 730 000	0
Total Current Assets	210 000	1 844 000	371 000
Total Assets	3 826 000	3 574 000	371 000
Total Retained Equity	−10 000	−2 000	−32 000
Total Equity	20 000	28 000	−2 000
Total Long-Term Debt	3 653 000	1 800 000	0
Total Current Debt	153 000	1 746 000	373 000
Total Equity and Debt	3 826 000	3 574 000	371 000

Cash flow (NOK)	2022	2021	2020
Sales Income	32 000	510 000	52 000
Other Income	2 859 000	2 970 000	1 720 000
Revenue	2 891 000	3 480 000	1 772 000
Cost of Goods Sold	663 000	568 000	0
Salary Costs	391 000	673 000	448 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	2 896 000	3 442 000	1 804 000
Operating Profit	−6 000	39 000	−32 000
Financial Income	0	0	0
Financial Costs	3 000	9 000	0
Financial Balance	−3 000	−9 000	0
Dividends	0	0	0
Net Income	−9 000	30 000	−32 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	3 616 000	1 730 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	3 616 000	1 730 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	210 000	1 407 000	179 000
Total Current Assets	210 000	1 844 000	371 000
Total Assets	3 826 000	3 574 000	371 000
Total Equity	20 000	28 000	−2 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 653 000	1 800 000	0
Creditors	123 000	914 000	239 000
Unpaid Taxes	−6 000	35 000	79 000
Dividends	0	0	0
Other Current Debt	36 000	797 000	55 000
Total Current Debt	153 000	1 746 000	373 000
Total Equity and Debt	3 826 000	3 574 000	371 000

Financial indicators	2022	2021	2020
Return on Equity	−45 %	107,14 %	1 600 %
Debt-to-Equity Ratio	182,65	64,29	−0
Operating Profit Margin	−0,21 %	1,12 %	−1,81 %
Current Ratio	1,37	1,06	0,99
Quick Ratio	1,37	1,06	0,99
Equity Ratio	0,01	0,01	−0,01
Gross Profit Margin	77,07 %	83,68 %	100 %