BACKSWING INVEST AS

2068 JESSHEIM

Finances

Return on Equity

30,92 %

Current Ratio

2,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 722 000	770 000	290 000	289 000
Net Income	526 000	445 000	180 000	338 000
Total Assets	3 131 000	2 130 000	1 553 000	1 438 000
Total Equity	1 701 000	1 175 000	729 000	550 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 722 000	770 000	290 000	289 000
Expenditure	1 294 000	198 000	59 000	88 000
Operating Profit	427 000	571 000	230 000	201 000
Financial Income	196 000	0	0	181 000
Financial Costs	3 000	0	0	0
Financial Balance	193 000	0	0	181 000
Earnings Before Tax	620 000	571 000	231 000	382 000
Tax	94 000	126 000	51 000	44 000
Net Income	526 000	445 000	180 000	338 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	138 000	51 000	41 000	41 000
Total Current Assets	2 993 000	2 079 000	1 512 000	1 397 000
Total Assets	3 131 000	2 130 000	1 553 000	1 438 000
Total Retained Equity	1 671 000	1 145 000	699 000	520 000
Total Equity	1 701 000	1 175 000	729 000	550 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 430 000	955 000	823 000	888 000
Total Equity and Debt	3 131 000	2 130 000	1 553 000	1 438 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 722 000	770 000	290 000	289 000
Other Income	0	0	0	0
Revenue	1 722 000	770 000	290 000	289 000
Cost of Goods Sold	174 000	39 000	0	0
Salary Costs	712 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 294 000	198 000	59 000	88 000
Operating Profit	427 000	571 000	230 000	201 000
Financial Income	196 000	0	0	181 000
Financial Costs	3 000	0	0	0
Financial Balance	193 000	0	0	181 000
Dividends	0	0	0	0
Net Income	526 000	445 000	180 000	338 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	138 000	51 000	41 000	41 000
Total Fixed Assets	138 000	51 000	41 000	41 000
Stock	0	0	0	0
Total Investments	275 000	0	0	0
Cash, Bank	877 000	487 000	450 000	286 000
Total Current Assets	2 993 000	2 079 000	1 512 000	1 397 000
Total Assets	3 131 000	2 130 000	1 553 000	1 438 000
Total Equity	1 701 000	1 175 000	729 000	550 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	51 000	41 000	0	0
Unpaid Taxes	72 000	21 000	11 000	22 000
Dividends	0	0	0	0
Other Current Debt	1 214 000	767 000	762 000	822 000
Total Current Debt	1 430 000	955 000	823 000	888 000
Total Equity and Debt	3 131 000	2 130 000	1 553 000	1 438 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,92 %	37,87 %	24,69 %	61,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,8 %	74,16 %	79,31 %	69,55 %
Current Ratio	2,09	2,18	1,84	1,57
Quick Ratio	2,09	2,18	1,84	1,57
Equity Ratio	0,54	0,55	0,47	0,38
Gross Profit Margin	89,9 %	94,94 %	100 %	100 %