AC BLAZE AS

0159 OSLO

Finances

Share Ownership

Return on Equity

61,66 %

Current Ratio

1,9

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 902 000	9 993 000	7 056 000	16 955 000
Net Income	4 923 000	1 827 000	190 000	2 424 000
Total Assets	15 353 000	8 314 000	5 642 000	8 249 000
Total Equity	7 984 000	4 461 000	3 634 000	3 944 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 902 000	9 993 000	7 056 000	16 955 000
Expenditure	18 594 000	7 644 000	6 807 000	13 844 000
Operating Profit	6 309 000	2 349 000	251 000	3 112 000
Financial Income	11 000	11 000	11 000	3 000
Financial Costs	8 000	17 000	17 000	7 000
Financial Balance	3 000	−6 000	−6 000	−4 000
Earnings Before Tax	6 312 000	2 342 000	244 000	3 108 000
Tax	1 389 000	515 000	54 000	684 000
Net Income	4 923 000	1 827 000	190 000	2 424 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 472 000	487 000	570 000	647 000
Total Current Assets	13 880 000	7 827 000	5 072 000	7 602 000
Total Assets	15 353 000	8 314 000	5 642 000	8 249 000
Total Retained Equity	7 884 000	4 361 000	3 534 000	3 844 000
Total Equity	7 984 000	4 461 000	3 634 000	3 944 000
Total Long-Term Debt	51 000	520 000	516 000	608 000
Total Current Debt	7 318 000	3 334 000	1 491 000	3 697 000
Total Equity and Debt	15 353 000	8 314 000	5 642 000	8 249 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 439 000	3 237 000	2 303 000	7 045 000
Other Income	16 463 000	6 756 000	4 753 000	9 910 000
Revenue	24 902 000	9 993 000	7 056 000	16 955 000
Cost of Goods Sold	9 048 000	3 358 000	2 453 000	6 669 000
Salary Costs	6 077 000	1 854 000	1 961 000	3 850 000
Depreciation	16 000	62 000	77 000	77 000
Impairment	0	0	0	0
Expenditure	18 594 000	7 644 000	6 807 000	13 844 000
Operating Profit	6 309 000	2 349 000	251 000	3 112 000
Financial Income	11 000	11 000	11 000	3 000
Financial Costs	8 000	17 000	17 000	7 000
Financial Balance	3 000	−6 000	−6 000	−4 000
Dividends	1 400 000	0	500 000	1 000 000
Net Income	4 923 000	1 827 000	190 000	2 424 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	488 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	456 000	539 000	615 000
Total Tangible Assets	488 000	456 000	539 000	615 000
Total Fiancial Fixed Assets	984 000	31 000	31 000	31 000
Total Fixed Assets	1 472 000	487 000	570 000	647 000
Stock	229 000	250 000	151 000	220 000
Total Investments	0	0	0	0
Cash, Bank	13 305 000	6 946 000	3 814 000	6 752 000
Total Current Assets	13 880 000	7 827 000	5 072 000	7 602 000
Total Assets	15 353 000	8 314 000	5 642 000	8 249 000
Total Equity	7 984 000	4 461 000	3 634 000	3 944 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	51 000	520 000	516 000	608 000
Creditors	970 000	505 000	465 000	481 000
Unpaid Taxes	2 952 000	962 000	9 000	977 000
Dividends	1 400 000	0	500 000	1 000 000
Other Current Debt	599 000	1 361 000	463 000	560 000
Total Current Debt	7 318 000	3 334 000	1 491 000	3 697 000
Total Equity and Debt	15 353 000	8 314 000	5 642 000	8 249 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,66 %	40,95 %	5,23 %	61,46 %
Debt-to-Equity Ratio	0,01	0,12	0,14	0,15
Operating Profit Margin	25,34 %	23,51 %	3,56 %	18,35 %
Current Ratio	1,9	2,35	3,4	2,06
Quick Ratio	1,96	2,54	3,79	2,19
Equity Ratio	0,52	0,54	0,64	0,48
Gross Profit Margin	63,67 %	66,4 %	65,24 %	60,67 %