BLUE POINT AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

−30,05 %

Current Ratio

0,49

Debt-to-Equity Ratio

−0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 930 000	1 986 000	1 810 000	1 847 000
Net Income	58 000	−99 000	15 000	58 000
Total Assets	157 000	225 000	345 000	155 000
Total Equity	−193 000	−250 000	−151 000	−166 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 930 000	1 986 000	1 810 000	1 847 000
Expenditure	1 865 000	2 071 000	1 778 000	1 776 000
Operating Profit	66 000	−85 000	32 000	72 000
Financial Income	0	0	0	0
Financial Costs	8 000	14 000	17 000	14 000
Financial Balance	−8 000	−14 000	−17 000	−14 000
Earnings Before Tax	58 000	−99 000	15 000	58 000
Tax	0	0	0	0
Net Income	58 000	−99 000	15 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	157 000	225 000	345 000	155 000
Total Assets	157 000	225 000	345 000	155 000
Total Retained Equity	−293 000	−350 000	−251 000	−266 000
Total Equity	−193 000	−250 000	−151 000	−166 000
Total Long-Term Debt	28 000	109 000	187 000	0
Total Current Debt	321 000	367 000	309 000	321 000
Total Equity and Debt	157 000	225 000	345 000	155 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 923 000	1 986 000	1 766 000	1 847 000
Other Income	6 000	0	43 000	0
Revenue	1 930 000	1 986 000	1 810 000	1 847 000
Cost of Goods Sold	122 000	153 000	103 000	87 000
Salary Costs	1 402 000	1 568 000	1 325 000	1 363 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 865 000	2 071 000	1 778 000	1 776 000
Operating Profit	66 000	−85 000	32 000	72 000
Financial Income	0	0	0	0
Financial Costs	8 000	14 000	17 000	14 000
Financial Balance	−8 000	−14 000	−17 000	−14 000
Dividends	0	0	0	0
Net Income	58 000	−99 000	15 000	58 000

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	94 000	105 000	115 000	98 000
Total Investments	0	0	0	0
Cash, Bank	78 000	96 000	209 000	37 000
Total Current Assets	157 000	225 000	345 000	155 000
Total Assets	157 000	225 000	345 000	155 000
Total Equity	−193 000	−250 000	−151 000	−166 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 000	109 000	187 000	0
Creditors	9 000	34 000	0	0
Unpaid Taxes	176 000	185 000	177 000	168 000
Dividends	0	0	0	0
Other Current Debt	137 000	148 000	132 000	129 000
Total Current Debt	321 000	367 000	309 000	321 000
Total Equity and Debt	157 000	225 000	345 000	155 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−30,05 %	39,6 %	−9,93 %	−34,94 %
Debt-to-Equity Ratio	−0,15	−0,44	−1,24	−0
Operating Profit Margin	3,42 %	−4,28 %	1,77 %	3,9 %
Current Ratio	0,49	0,61	1,12	0,48
Quick Ratio	0,69	0,86	1,78	0,7
Equity Ratio	−1,23	−1,11	−0,44	−1,07
Gross Profit Margin	93,68 %	92,3 %	94,31 %	95,29 %