BLINKSKUDD AS

4051 SOLA

Finances

Share Ownership

Return on Equity

28,38 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 280 000	2 049 000	1 398 000	1 140 000
Net Income	145 000	73 000	295 000	−5 000
Total Assets	790 000	583 000	489 000	165 000
Total Equity	511 000	366 000	293 000	−2 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 280 000	2 049 000	1 398 000	1 140 000
Expenditure	2 097 000	1 960 000	1 071 000	1 146 000
Operating Profit	183 000	89 000	326 000	−5 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Earnings Before Tax	183 000	88 000	324 000	−5 000
Tax	37 000	15 000	30 000	0
Net Income	145 000	73 000	295 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	445 000	326 000	156 000	68 000
Total Current Assets	345 000	257 000	333 000	97 000
Total Assets	790 000	583 000	489 000	165 000
Total Retained Equity	399 000	254 000	181 000	−114 000
Total Equity	511 000	366 000	293 000	−2 000
Total Long-Term Debt	0	0	−7 000	0
Total Current Debt	279 000	217 000	203 000	167 000
Total Equity and Debt	790 000	583 000	489 000	165 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 271 000	2 049 000	1 338 000	1 140 000
Other Income	9 000	0	60 000	0
Revenue	2 280 000	2 049 000	1 398 000	1 140 000
Cost of Goods Sold	460 000	150 000	152 000	40 000
Salary Costs	979 000	884 000	412 000	620 000
Depreciation	128 000	90 000	39 000	30 000
Impairment	0	0	0	0
Expenditure	2 097 000	1 960 000	1 071 000	1 146 000
Operating Profit	183 000	89 000	326 000	−5 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Dividends	0	0	0	0
Net Income	145 000	73 000	295 000	−5 000

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	445 000	317 000	147 000	68 000
Total Tangible Assets	445 000	317 000	147 000	68 000
Total Fiancial Fixed Assets	0	9 000	9 000	0
Total Fixed Assets	445 000	326 000	156 000	68 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	241 000	241 000	249 000	74 000
Total Current Assets	345 000	257 000	333 000	97 000
Total Assets	790 000	583 000	489 000	165 000
Total Equity	511 000	366 000	293 000	−2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	−7 000	0
Creditors	60 000	32 000	26 000	24 000
Unpaid Taxes	81 000	52 000	70 000	58 000
Dividends	0	0	0	0
Other Current Debt	100 000	117 000	78 000	85 000
Total Current Debt	279 000	217 000	203 000	167 000
Total Equity and Debt	790 000	583 000	489 000	165 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,38 %	19,95 %	100,68 %	250 %
Debt-to-Equity Ratio	0	0	−0,02	−0
Operating Profit Margin	8,03 %	4,34 %	23,32 %	−0,44 %
Current Ratio	1,24	1,18	1,64	0,58
Quick Ratio	1,24	1,18	1,64	0,58
Equity Ratio	0,65	0,63	0,6	−0,01
Gross Profit Margin	79,82 %	92,68 %	89,13 %	96,49 %