BLIX EIENDOM AS

1459 NESODDEN

Finances

Return on Equity

−68,38 %

Current Ratio

5,69

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	272 000	264 000	450 000	983 000
Net Income	−372 000	−213 000	15 000	91 000
Total Assets	783 000	1 137 000	1 825 000	1 721 000
Total Equity	544 000	916 000	1 129 000	1 114 000

Income (NOK)	2022	2021	2020	2019
Revenue	272 000	264 000	450 000	983 000
Expenditure	714 000	574 000	483 000	893 000
Operating Profit	−442 000	−310 000	−33 000	90 000
Financial Income	38 000	53 000	82 000	32 000
Financial Costs	6 000	17 000	29 000	6 000
Financial Balance	32 000	36 000	53 000	26 000
Earnings Before Tax	−410 000	−274 000	20 000	117 000
Tax	−38 000	−60 000	4 000	26 000
Net Income	−372 000	−213 000	15 000	91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	82 000	158 000	235 000	217 000
Total Current Assets	700 000	979 000	1 590 000	1 504 000
Total Assets	783 000	1 137 000	1 825 000	1 721 000
Total Retained Equity	444 000	816 000	1 029 000	1 014 000
Total Equity	544 000	916 000	1 129 000	1 114 000
Total Long-Term Debt	116 000	149 000	204 000	117 000
Total Current Debt	123 000	72 000	492 000	490 000
Total Equity and Debt	783 000	1 137 000	1 825 000	1 721 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	272 000	264 000	450 000	982 000
Other Income	0	0	0	0
Revenue	272 000	264 000	450 000	983 000
Cost of Goods Sold	0	0	6 000	532 000
Salary Costs	527 000	378 000	319 000	134 000
Depreciation	76 000	94 000	65 000	54 000
Impairment	0	0	0	0
Expenditure	714 000	574 000	483 000	893 000
Operating Profit	−442 000	−310 000	−33 000	90 000
Financial Income	38 000	53 000	82 000	32 000
Financial Costs	6 000	17 000	29 000	6 000
Financial Balance	32 000	36 000	53 000	26 000
Dividends	0	0	0	0
Net Income	−372 000	−213 000	15 000	91 000

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	32 000	108 000	185 000	167 000
Total Tangible Assets	32 000	108 000	185 000	167 000
Total Fiancial Fixed Assets	50 000	50 000	50 000	50 000
Total Fixed Assets	82 000	158 000	235 000	217 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	244 000	308 000	100 000	90 000
Total Current Assets	700 000	979 000	1 590 000	1 504 000
Total Assets	783 000	1 137 000	1 825 000	1 721 000
Total Equity	544 000	916 000	1 129 000	1 114 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	116 000	149 000	204 000	117 000
Creditors	6 000	2 000	7 000	4 000
Unpaid Taxes	54 000	35 000	36 000	17 000
Dividends	0	0	0	0
Other Current Debt	63 000	35 000	426 000	401 000
Total Current Debt	123 000	72 000	492 000	490 000
Total Equity and Debt	783 000	1 137 000	1 825 000	1 721 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−68,38 %	−23,25 %	1,33 %	8,17 %
Debt-to-Equity Ratio	0,21	0,16	0,18	0,11
Operating Profit Margin	−162,5 %	−117,42 %	−7,33 %	9,16 %
Current Ratio	5,69	13,6	3,23	3,07
Quick Ratio	5,69	13,6	3,23	3,07
Equity Ratio	0,69	0,81	0,62	0,65
Gross Profit Margin	100 %	100 %	98,67 %	45,88 %