BLENDER AGENCY AS

0555 OSLO

Finances

Share Ownership

Return on Equity

99,49 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	34 764 000	30 501 000	20 527 000	30 043 000
Net Income	2 727 000	2 660 000	1 774 000	−2 014 000
Total Assets	20 375 000	17 567 000	13 293 000	17 880 000
Total Equity	2 741 000	3 124 000	3 052 000	3 964 000

Income (NOK)	2022	2021	2020	2019
Revenue	34 764 000	30 501 000	20 527 000	30 043 000
Expenditure	30 996 000	26 987 000	18 078 000	32 612 000
Operating Profit	3 769 000	3 513 000	2 450 000	−2 568 000
Financial Income	275 000	347 000	502 000	201 000
Financial Costs	461 000	448 000	279 000	194 000
Financial Balance	−186 000	−101 000	223 000	7 000
Earnings Before Tax	3 583 000	3 412 000	2 674 000	−2 561 000
Tax	857 000	752 000	900 000	−547 000
Net Income	2 727 000	2 660 000	1 774 000	−2 014 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	848 000	1 938 000	516 000	1 371 000
Total Current Assets	19 526 000	15 629 000	12 777 000	16 509 000
Total Assets	20 375 000	17 567 000	13 293 000	17 880 000
Total Retained Equity	2 687 000	3 070 000	2 998 000	3 860 000
Total Equity	2 741 000	3 124 000	3 052 000	3 964 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	17 634 000	14 443 000	10 242 000	13 916 000
Total Equity and Debt	20 375 000	17 567 000	13 293 000	17 880 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 764 000	30 141 000	20 527 000	30 043 000
Other Income	0	360 000	0	0
Revenue	34 764 000	30 501 000	20 527 000	30 043 000
Cost of Goods Sold	8 274 000	7 097 000	2 473 000	2 980 000
Salary Costs	11 722 000	10 752 000	7 580 000	14 646 000
Depreciation	58 000	57 000	73 000	238 000
Impairment	0	0	0	0
Expenditure	30 996 000	26 987 000	18 078 000	32 612 000
Operating Profit	3 769 000	3 513 000	2 450 000	−2 568 000
Financial Income	275 000	347 000	502 000	201 000
Financial Costs	461 000	448 000	279 000	194 000
Financial Balance	−186 000	−101 000	223 000	7 000
Dividends	0	0	0	0
Net Income	2 727 000	2 660 000	1 774 000	−2 014 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	381 000	262 000	284 000	948 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	174 000	174 000	232 000	422 000
Total Tangible Assets	174 000	174 000	232 000	422 000
Total Fiancial Fixed Assets	293 000	1 502 000	0	0
Total Fixed Assets	848 000	1 938 000	516 000	1 371 000
Stock	4 560 000	3 008 000	1 326 000	139 000
Total Investments	0	0	0	0
Cash, Bank	2 896 000	4 182 000	2 583 000	1 374 000
Total Current Assets	19 526 000	15 629 000	12 777 000	16 509 000
Total Assets	20 375 000	17 567 000	13 293 000	17 880 000
Total Equity	2 741 000	3 124 000	3 052 000	3 964 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 711 000	2 297 000	1 245 000	2 538 000
Unpaid Taxes	1 755 000	1 355 000	1 163 000	1 332 000
Dividends	0	0	0	0
Other Current Debt	13 169 000	10 791 000	7 833 000	10 046 000
Total Current Debt	17 634 000	14 443 000	10 242 000	13 916 000
Total Equity and Debt	20 375 000	17 567 000	13 293 000	17 880 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,49 %	85,15 %	58,13 %	−50,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,84 %	11,52 %	11,94 %	−8,55 %
Current Ratio	1,11	1,08	1,25	1,19
Quick Ratio	1,49	1,37	1,43	1,2
Equity Ratio	0,13	0,18	0,23	0,22
Gross Profit Margin	76,2 %	76,73 %	87,95 %	90,08 %