BLÅST FILM AS

6080 GURSKØY

Finances

Share Ownership

Return on Equity

43,88 %

Current Ratio

1,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	400 000	127 000	593 000	1 027 000
Net Income	43 000	4 000	−3 000	153 000
Total Assets	540 000	72 000	216 000	287 000
Total Equity	98 000	55 000	52 000	55 000

Income (NOK)	2022	2021	2020	2019
Revenue	400 000	127 000	593 000	1 027 000
Expenditure	355 000	123 000	596 000	873 000
Operating Profit	45 000	4 000	−3 000	153 000
Financial Income	1 000	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−2 000	0	0	0
Earnings Before Tax	43 000	4 000	−3 000	153 000
Tax	0	0	0	0
Net Income	43 000	4 000	−3 000	153 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	7 000	24 000	43 000
Total Current Assets	540 000	65 000	193 000	244 000
Total Assets	540 000	72 000	216 000	287 000
Total Retained Equity	−2 000	−45 000	−48 000	−45 000
Total Equity	98 000	55 000	52 000	55 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	442 000	17 000	164 000	232 000
Total Equity and Debt	540 000	72 000	216 000	287 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	316 000	18 000	399 000	72 000
Other Income	84 000	109 000	194 000	955 000
Revenue	400 000	127 000	593 000	1 027 000
Cost of Goods Sold	1 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	7 000	16 000	20 000	24 000
Impairment	0	0	0	0
Expenditure	355 000	123 000	596 000	873 000
Operating Profit	45 000	4 000	−3 000	153 000
Financial Income	1 000	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−2 000	0	0	0
Dividends	0	0	0	0
Net Income	43 000	4 000	−3 000	153 000

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	0	7 000	24 000	43 000
Total Tangible Assets	0	7 000	24 000	43 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	7 000	24 000	43 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	518 000	65 000	193 000	208 000
Total Current Assets	540 000	65 000	193 000	244 000
Total Assets	540 000	72 000	216 000	287 000
Total Equity	98 000	55 000	52 000	55 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	89 000	19 000	113 000	65 000
Unpaid Taxes	0	−2 000	−12 000	−11 000
Dividends	0	0	0	0
Other Current Debt	353 000	0	64 000	179 000
Total Current Debt	442 000	17 000	164 000	232 000
Total Equity and Debt	540 000	72 000	216 000	287 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,88 %	7,27 %	−5,77 %	278,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,25 %	3,15 %	−0,51 %	14,9 %
Current Ratio	1,22	3,82	1,18	1,05
Quick Ratio	1,22	3,82	1,18	1,05
Equity Ratio	0,18	0,76	0,24	0,19
Gross Profit Margin	99,75 %	100 %	100 %	100 %