BLAK AS

8200 FAUSKE

Finances

Share Ownership

Return on Equity

71,83 %

Current Ratio

0,1

Debt-to-Equity Ratio

−2,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 051 000	3 098 000	1 206 000	1 106 000
Net Income	−1 015 000	−1 204 000	248 000	−259 000
Total Assets	4 955 000	5 551 000	2 317 000	2 111 000
Total Equity	−1 413 000	−398 000	658 000	−185 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 051 000	3 098 000	1 206 000	1 106 000
Expenditure	4 871 000	4 145 000	858 000	1 208 000
Operating Profit	−818 000	−1 047 000	347 000	−103 000
Financial Income	0	13 000	15 000	15 000
Financial Costs	197 000	170 000	115 000	172 000
Financial Balance	−197 000	−157 000	−100 000	−157 000
Earnings Before Tax	−1 015 000	−1 204 000	248 000	−259 000
Tax	0	0	0	0
Net Income	−1 015 000	−1 204 000	248 000	−259 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 634 000	5 083 000	1 751 000	2 054 000
Total Current Assets	321 000	467 000	566 000	57 000
Total Assets	4 955 000	5 551 000	2 317 000	2 111 000
Total Retained Equity	−2 359 000	−1 344 000	−140 000	−388 000
Total Equity	−1 413 000	−398 000	658 000	−185 000
Total Long-Term Debt	3 243 000	3 801 000	1 028 000	2 030 000
Total Current Debt	3 125 000	2 148 000	631 000	266 000
Total Equity and Debt	4 955 000	5 551 000	2 317 000	2 111 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 962 000	2 373 000	85 000	25 000
Other Income	89 000	725 000	1 121 000	1 081 000
Revenue	4 051 000	3 098 000	1 206 000	1 106 000
Cost of Goods Sold	2 211 000	1 433 000	0	0
Salary Costs	1 237 000	1 096 000	0	0
Depreciation	473 000	489 000	300 000	376 000
Impairment	0	0	0	0
Expenditure	4 871 000	4 145 000	858 000	1 208 000
Operating Profit	−818 000	−1 047 000	347 000	−103 000
Financial Income	0	13 000	15 000	15 000
Financial Costs	197 000	170 000	115 000	172 000
Financial Balance	−197 000	−157 000	−100 000	−157 000
Dividends	0	0	0	0
Net Income	−1 015 000	−1 204 000	248 000	−259 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 006 000	4 285 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	628 000	798 000	1 751 000	2 054 000
Total Tangible Assets	4 634 000	5 083 000	1 751 000	2 054 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 634 000	5 083 000	1 751 000	2 054 000
Stock	59 000	20 000	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	285 000	371 000	2 000
Total Current Assets	321 000	467 000	566 000	57 000
Total Assets	4 955 000	5 551 000	2 317 000	2 111 000
Total Equity	−1 413 000	−398 000	658 000	−185 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 243 000	3 801 000	1 028 000	2 030 000
Creditors	207 000	93 000	97 000	34 000
Unpaid Taxes	75 000	104 000	3 000	6 000
Dividends	0	0	0	0
Other Current Debt	2 843 000	1 951 000	531 000	226 000
Total Current Debt	3 125 000	2 148 000	631 000	266 000
Total Equity and Debt	4 955 000	5 551 000	2 317 000	2 111 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,83 %	302,51 %	37,69 %	140 %
Debt-to-Equity Ratio	−2,3	−9,55	1,56	−10,97
Operating Profit Margin	−20,19 %	−33,8 %	28,77 %	−9,31 %
Current Ratio	0,1	0,22	0,9	0,21
Quick Ratio	0,1	0,22	0,9	0,21
Equity Ratio	−0,29	−0,07	0,28	−0,09
Gross Profit Margin	45,42 %	53,74 %	100 %	100 %