BLÆST AS

8050 TVERLANDET

Finances

Share Ownership

Return on Equity

49,88 %

Current Ratio

1,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 047 000	463 000	784 000	660 000
Net Income	214 000	−292 000	292 000	−571 000
Total Assets	763 000	547 000	832 000	561 000
Total Equity	429 000	215 000	507 000	216 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 047 000	463 000	784 000	660 000
Expenditure	824 000	738 000	492 000	1 215 000
Operating Profit	223 000	−274 000	292 000	−555 000
Financial Income	1 000	0	0	0
Financial Costs	10 000	18 000	0	16 000
Financial Balance	−9 000	−18 000	0	−16 000
Earnings Before Tax	214 000	−292 000	292 000	−571 000
Tax	0	0	0	0
Net Income	214 000	−292 000	292 000	−571 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	122 000	139 000	155 000	299 000
Total Current Assets	642 000	409 000	677 000	262 000
Total Assets	763 000	547 000	832 000	561 000
Total Retained Equity	319 000	105 000	397 000	106 000
Total Equity	429 000	215 000	507 000	216 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	335 000	333 000	325 000	346 000
Total Equity and Debt	763 000	547 000	832 000	561 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 047 000	463 000	518 000	660 000
Other Income	0	0	266 000	0
Revenue	1 047 000	463 000	784 000	660 000
Cost of Goods Sold	0	0	0	2 000
Salary Costs	755 000	687 000	373 000	981 000
Depreciation	17 000	17 000	50 000	101 000
Impairment	0	0	0	0
Expenditure	824 000	738 000	492 000	1 215 000
Operating Profit	223 000	−274 000	292 000	−555 000
Financial Income	1 000	0	0	0
Financial Costs	10 000	18 000	0	16 000
Financial Balance	−9 000	−18 000	0	−16 000
Dividends	0	0	0	0
Net Income	214 000	−292 000	292 000	−571 000

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	120 000
Fixtures	85 000	102 000	119 000	143 000
Total Tangible Assets	85 000	102 000	119 000	262 000
Total Fiancial Fixed Assets	37 000	37 000	37 000	37 000
Total Fixed Assets	122 000	139 000	155 000	299 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	636 000	49 000	478 000	55 000
Total Current Assets	642 000	409 000	677 000	262 000
Total Assets	763 000	547 000	832 000	561 000
Total Equity	429 000	215 000	507 000	216 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	183 000	201 000	189 000	201 000
Unpaid Taxes	38 000	24 000	19 000	9 000
Dividends	0	0	0	0
Other Current Debt	114 000	108 000	117 000	135 000
Total Current Debt	335 000	333 000	325 000	346 000
Total Equity and Debt	763 000	547 000	832 000	561 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,88 %	−135,81 %	57,59 %	−264,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,3 %	−59,18 %	37,24 %	−84,09 %
Current Ratio	1,92	1,23	2,08	0,76
Quick Ratio	1,92	1,23	2,08	0,76
Equity Ratio	0,56	0,39	0,61	0,39
Gross Profit Margin	100 %	100 %	100 %	99,7 %