BLIX EIGEDOM AS

6893 VIK I SOGN

Finances

Return on Equity

46,77 %

Current Ratio

43,9

Debt-to-Equity Ratio

−92,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 606 000	1 619 000	1 445 000	1 317 000
Net Income	−87 000	−112 000	−150 000	−142 000
Total Assets	17 006 000	17 320 000	18 614 000	16 302 000
Total Equity	−186 000	−349 000	−237 000	−796 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 606 000	1 619 000	1 445 000	1 317 000
Expenditure	1 207 000	1 285 000	1 161 000	1 036 000
Operating Profit	400 000	335 000	284 000	281 000
Financial Income	4 000	5 000	4 000	0
Financial Costs	515 000	483 000	481 000	463 000
Financial Balance	−511 000	−478 000	−477 000	−463 000
Earnings Before Tax	−111 000	−143 000	−193 000	−182 000
Tax	−24 000	−31 000	−42 000	−40 000
Net Income	−87 000	−112 000	−150 000	−142 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 855 000	15 863 000	16 366 000	15 805 000
Total Current Assets	2 151 000	1 457 000	2 247 000	497 000
Total Assets	17 006 000	17 320 000	18 614 000	16 302 000
Total Retained Equity	−384 000	−547 000	−435 000	−994 000
Total Equity	−186 000	−349 000	−237 000	−796 000
Total Long-Term Debt	17 142 000	17 358 000	12 229 000	10 467 000
Total Current Debt	49 000	310 000	6 622 000	6 631 000
Total Equity and Debt	17 006 000	17 320 000	18 614 000	16 302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 605 000	1 550 000	1 436 000	1 148 000
Other Income	0	69 000	9 000	169 000
Revenue	1 606 000	1 619 000	1 445 000	1 317 000
Cost of Goods Sold	0	4 000	0	139 000
Salary Costs	2 000	2 000	2 000	2 000
Depreciation	985 000	985 000	922 000	691 000
Impairment	0	0	0	0
Expenditure	1 207 000	1 285 000	1 161 000	1 036 000
Operating Profit	400 000	335 000	284 000	281 000
Financial Income	4 000	5 000	4 000	0
Financial Costs	515 000	483 000	481 000	463 000
Financial Balance	−511 000	−478 000	−477 000	−463 000
Dividends	0	0	0	0
Net Income	−87 000	−112 000	−150 000	−142 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	92 000	137 000	106 000	264 000
Real Eastate	14 696 000	15 658 000	16 193 000	15 474 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	17 000	17 000	17 000
Total Tangible Assets	14 713 000	15 675 000	16 210 000	15 491 000
Total Fiancial Fixed Assets	50 000	50 000	50 000	50 000
Total Fixed Assets	14 855 000	15 863 000	16 366 000	15 805 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	278 000	114 000	34 000	216 000
Total Current Assets	2 151 000	1 457 000	2 247 000	497 000
Total Assets	17 006 000	17 320 000	18 614 000	16 302 000
Total Equity	−186 000	−349 000	−237 000	−796 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 142 000	17 358 000	12 229 000	10 467 000
Creditors	0	0	6 584 000	6 584 000
Unpaid Taxes	49 000	60 000	37 000	47 000
Dividends	0	0	0	0
Other Current Debt	0	250 000	0	0
Total Current Debt	49 000	310 000	6 622 000	6 631 000
Total Equity and Debt	17 006 000	17 320 000	18 614 000	16 302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,77 %	32,09 %	63,29 %	17,84 %
Debt-to-Equity Ratio	−92,16	−49,74	−51,6	−13,15
Operating Profit Margin	24,91 %	20,69 %	19,65 %	21,34 %
Current Ratio	43,9	4,7	0,34	0,07
Quick Ratio	43,9	4,7	0,34	0,07
Equity Ratio	−0,01	−0,02	−0,01	−0,05
Gross Profit Margin	100 %	99,75 %	100 %	89,45 %