BLÅST AS

9007 TROMSØ

Finances

Return on Equity

33,41 %

Current Ratio

2,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 543 000	3 049 000	2 229 000	2 674 000
Net Income	434 000	429 000	−348 000	326 000
Total Assets	2 299 000	1 805 000	1 266 000	1 748 000
Total Equity	1 299 000	965 000	736 000	1 084 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 543 000	3 049 000	2 229 000	2 674 000
Expenditure	2 985 000	2 498 000	2 623 000	2 239 000
Operating Profit	558 000	551 000	−442 000	424 000
Financial Income	3 000	1 000	0	1 000
Financial Costs	3 000	4 000	6 000	5 000
Financial Balance	0	−3 000	−6 000	−4 000
Earnings Before Tax	558 000	549 000	−447 000	420 000
Tax	125 000	120 000	−99 000	94 000
Net Income	434 000	429 000	−348 000	326 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	213 000	193 000	209 000	221 000
Total Current Assets	2 087 000	1 611 000	1 057 000	1 528 000
Total Assets	2 299 000	1 805 000	1 266 000	1 748 000
Total Retained Equity	1 199 000	865 000	636 000	984 000
Total Equity	1 299 000	965 000	736 000	1 084 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	999 000	840 000	530 000	664 000
Total Equity and Debt	2 299 000	1 805 000	1 266 000	1 748 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 425 000	2 994 000	2 229 000	2 616 000
Other Income	118 000	55 000	0	58 000
Revenue	3 543 000	3 049 000	2 229 000	2 674 000
Cost of Goods Sold	212 000	0	190 000	304 000
Salary Costs	1 858 000	1 810 000	1 764 000	1 256 000
Depreciation	16 000	15 000	15 000	35 000
Impairment	0	0	0	0
Expenditure	2 985 000	2 498 000	2 623 000	2 239 000
Operating Profit	558 000	551 000	−442 000	424 000
Financial Income	3 000	1 000	0	1 000
Financial Costs	3 000	4 000	6 000	5 000
Financial Balance	0	−3 000	−6 000	−4 000
Dividends	100 000	200 000	0	0
Net Income	434 000	429 000	−348 000	326 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	115 000	115 000	115 000	115 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	95 000	75 000	91 000	106 000
Total Tangible Assets	210 000	190 000	206 000	221 000
Total Fiancial Fixed Assets	3 000	3 000	3 000	0
Total Fixed Assets	213 000	193 000	209 000	221 000
Stock	431 000	305 000	192 000	243 000
Total Investments	0	0	0	0
Cash, Bank	1 231 000	1 113 000	474 000	958 000
Total Current Assets	2 087 000	1 611 000	1 057 000	1 528 000
Total Assets	2 299 000	1 805 000	1 266 000	1 748 000
Total Equity	1 299 000	965 000	736 000	1 084 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	102 000	60 000	122 000	42 000
Unpaid Taxes	288 000	275 000	221 000	294 000
Dividends	100 000	200 000	0	0
Other Current Debt	386 000	385 000	186 000	235 000
Total Current Debt	999 000	840 000	530 000	664 000
Total Equity and Debt	2 299 000	1 805 000	1 266 000	1 748 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,41 %	44,46 %	−47,28 %	30,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,75 %	18,07 %	−19,83 %	15,86 %
Current Ratio	2,09	1,92	1,99	2,3
Quick Ratio	3,67	3,01	3,13	3,63
Equity Ratio	0,57	0,53	0,58	0,62
Gross Profit Margin	94,02 %	100 %	91,48 %	88,63 %