BACKLUND EIENDOM AS

7068 TRONDHEIM

Finances

Return on Equity

140,22 %

Current Ratio

1,81

Debt-to-Equity Ratio

−63,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	493 000	565 000	595 000	10 395 000
Net Income	−129 000	−26 000	−210 000	394 000
Total Assets	5 830 000	6 657 000	7 464 000	4 119 000
Total Equity	−92 000	37 000	63 000	274 000

Income (NOK)	2022	2021	2020	2019
Revenue	493 000	565 000	595 000	10 395 000
Expenditure	380 000	470 000	633 000	9 691 000
Operating Profit	112 000	96 000	−38 000	705 000
Financial Income	88 000	280 000	0	1 000
Financial Costs	364 000	412 000	228 000	243 000
Financial Balance	−276 000	−132 000	−228 000	−242 000
Earnings Before Tax	−164 000	−36 000	−266 000	463 000
Tax	−35 000	−9 000	−56 000	69 000
Net Income	−129 000	−26 000	−210 000	394 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 714 000	6 287 000	6 033 000	4 057 000
Total Current Assets	116 000	370 000	1 432 000	61 000
Total Assets	5 830 000	6 657 000	7 464 000	4 119 000
Total Retained Equity	−122 000	7 000	39 000	249 000
Total Equity	−92 000	37 000	63 000	274 000
Total Long-Term Debt	5 859 000	6 610 000	7 393 000	710 000
Total Current Debt	64 000	11 000	8 000	3 135 000
Total Equity and Debt	5 830 000	6 657 000	7 464 000	4 119 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	150 000	189 000	185 000	10 159 000
Other Income	342 000	376 000	410 000	236 000
Revenue	493 000	565 000	595 000	10 395 000
Cost of Goods Sold	1 000	163 000	224 000	7 459 000
Salary Costs	115 000	4 000	17 000	343 000
Depreciation	13 000	37 000	37 000	34 000
Impairment	0	0	0	0
Expenditure	380 000	470 000	633 000	9 691 000
Operating Profit	112 000	96 000	−38 000	705 000
Financial Income	88 000	280 000	0	1 000
Financial Costs	364 000	412 000	228 000	243 000
Financial Balance	−276 000	−132 000	−228 000	−242 000
Dividends	0	0	0	0
Net Income	−129 000	−26 000	−210 000	394 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	44 000	9 000	0	0
Real Eastate	4 266 000	3 941 000	3 941 000	3 941 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	43 000	80 000	117 000
Total Tangible Assets	4 296 000	3 983 000	4 020 000	4 057 000
Total Fiancial Fixed Assets	1 375 000	2 294 000	2 012 000	0
Total Fixed Assets	5 714 000	6 287 000	6 033 000	4 057 000
Stock	0	0	8 000	0
Total Investments	0	0	0	0
Cash, Bank	33 000	302 000	1 365 000	40 000
Total Current Assets	116 000	370 000	1 432 000	61 000
Total Assets	5 830 000	6 657 000	7 464 000	4 119 000
Total Equity	−92 000	37 000	63 000	274 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 859 000	6 610 000	7 393 000	710 000
Creditors	4 000	7 000	1 000	134 000
Unpaid Taxes	23 000	0	3 000	78 000
Dividends	0	0	0	0
Other Current Debt	37 000	3 000	4 000	33 000
Total Current Debt	64 000	11 000	8 000	3 135 000
Total Equity and Debt	5 830 000	6 657 000	7 464 000	4 119 000

Financial indicators	2022	2021	2020	2019
Return on Equity	140,22 %	−70,27 %	−333,33 %	143,8 %
Debt-to-Equity Ratio	−63,68	178,65	117,35	2,59
Operating Profit Margin	22,72 %	16,99 %	−6,39 %	6,78 %
Current Ratio	1,81	33,64	179	0,02
Quick Ratio	1,81	33,64	-	0,02
Equity Ratio	−0,02	0,01	0,01	0,07
Gross Profit Margin	99,8 %	71,15 %	62,35 %	28,24 %