BLASTMANAGER AS

0191 OSLO

Finances

Share Ownership

Return on Equity

34,29 %

Current Ratio

2,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 213 000	15 343 000	11 754 000	10 789 000
Net Income	4 502 000	4 344 000	4 141 000	3 633 000
Total Assets	20 434 000	12 820 000	7 310 000	5 948 000
Total Equity	13 128 000	8 626 000	4 282 000	3 741 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 213 000	15 343 000	11 754 000	10 789 000
Expenditure	11 858 000	9 969 000	6 595 000	6 011 000
Operating Profit	5 355 000	5 374 000	5 159 000	4 778 000
Financial Income	440 000	196 000	160 000	9 000
Financial Costs	9 000	0	8 000	127 000
Financial Balance	431 000	196 000	152 000	−118 000
Earnings Before Tax	5 786 000	5 569 000	5 312 000	4 661 000
Tax	1 284 000	1 225 000	1 171 000	1 028 000
Net Income	4 502 000	4 344 000	4 141 000	3 633 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 481 000	5 803 000	4 878 000	4 470 000
Total Current Assets	14 953 000	7 017 000	2 432 000	1 478 000
Total Assets	20 434 000	12 820 000	7 310 000	5 948 000
Total Retained Equity	13 024 000	8 522 000	4 178 000	3 637 000
Total Equity	13 128 000	8 626 000	4 282 000	3 741 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 306 000	4 194 000	3 028 000	2 207 000
Total Equity and Debt	20 434 000	12 820 000	7 310 000	5 948 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 180 000	15 343 000	11 754 000	10 789 000
Other Income	33 000	0	0	0
Revenue	17 213 000	15 343 000	11 754 000	10 789 000
Cost of Goods Sold	1 471 000	1 385 000	0	0
Salary Costs	5 758 000	4 637 000	3 119 000	1 146 000
Depreciation	2 304 000	2 295 000	1 495 000	1 193 000
Impairment	0	0	0	0
Expenditure	11 858 000	9 969 000	6 595 000	6 011 000
Operating Profit	5 355 000	5 374 000	5 159 000	4 778 000
Financial Income	440 000	196 000	160 000	9 000
Financial Costs	9 000	0	8 000	127 000
Financial Balance	431 000	196 000	152 000	−118 000
Dividends	0	0	0	0
Net Income	4 502 000	4 344 000	4 141 000	3 633 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 421 000	5 756 000	4 863 000	4 436 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	60 000	46 000	15 000	34 000
Total Tangible Assets	60 000	46 000	15 000	34 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 481 000	5 803 000	4 878 000	4 470 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	648 000	5 995 000	1 996 000	1 300 000
Total Current Assets	14 953 000	7 017 000	2 432 000	1 478 000
Total Assets	20 434 000	12 820 000	7 310 000	5 948 000
Total Equity	13 128 000	8 626 000	4 282 000	3 741 000
Short-Term Group Debt	1 300 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 797 000	116 000	378 000	192 000
Unpaid Taxes	533 000	488 000	275 000	228 000
Dividends	0	0	0	0
Other Current Debt	2 388 000	2 243 000	1 211 000	536 000
Total Current Debt	7 306 000	4 194 000	3 028 000	2 207 000
Total Equity and Debt	20 434 000	12 820 000	7 310 000	5 948 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,29 %	50,36 %	96,71 %	97,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,11 %	35,03 %	43,89 %	44,29 %
Current Ratio	2,05	1,67	0,8	0,67
Quick Ratio	2,05	1,67	0,8	0,67
Equity Ratio	0,64	0,67	0,59	0,63
Gross Profit Margin	91,45 %	90,97 %	100 %	100 %