BACKBONE CONSULTING AS

1476 RASTA

Finances

Return on Equity

−87,5 %

Current Ratio

0,84

Debt-to-Equity Ratio

−0,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	910 000	195 000	0	0
Net Income	672 000	149 000	−1 522 000	−7 000
Total Assets	165 000	222 000	27 000	1 529 000
Total Equity	−768 000	−1 440 000	−1 589 000	−66 000

Income (NOK)	2022	2021	2020	2019
Revenue	910 000	195 000	0	0
Expenditure	48 000	29 000	7 000	7 000
Operating Profit	862 000	166 000	−7 000	−7 000
Financial Income	0	0	0	0
Financial Costs	1 000	8 000	1 515 000	0
Financial Balance	−1 000	−8 000	−1 515 000	0
Earnings Before Tax	861 000	157 000	−1 522 000	−7 000
Tax	189 000	9 000	0	0
Net Income	672 000	149 000	−1 522 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	1 500 000
Total Current Assets	165 000	222 000	27 000	29 000
Total Assets	165 000	222 000	27 000	1 529 000
Total Retained Equity	−798 000	−1 470 000	−1 619 000	−96 000
Total Equity	−768 000	−1 440 000	−1 589 000	−66 000
Total Long-Term Debt	736 000	1 507 000	1 507 000	1 507 000
Total Current Debt	197 000	155 000	109 000	88 000
Total Equity and Debt	165 000	222 000	27 000	1 529 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	910 000	195 000	0	0
Other Income	0	0	0	0
Revenue	910 000	195 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	48 000	29 000	7 000	7 000
Operating Profit	862 000	166 000	−7 000	−7 000
Financial Income	0	0	0	0
Financial Costs	1 000	8 000	1 515 000	0
Financial Balance	−1 000	−8 000	−1 515 000	0
Dividends	0	0	0	0
Net Income	672 000	149 000	−1 522 000	−7 000

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	0	0	0	1 500 000
Total Fixed Assets	0	0	0	1 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	162 000	59 000	27 000	29 000
Total Current Assets	165 000	222 000	27 000	29 000
Total Assets	165 000	222 000	27 000	1 529 000
Total Equity	−768 000	−1 440 000	−1 589 000	−66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	736 000	1 507 000	1 507 000	1 507 000
Creditors	0	0	5 000	0
Unpaid Taxes	0	46 000	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	101 000	103 000	88 000
Total Current Debt	197 000	155 000	109 000	88 000
Total Equity and Debt	165 000	222 000	27 000	1 529 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−87,5 %	−10,35 %	95,78 %	10,61 %
Debt-to-Equity Ratio	−0,96	−1,05	−0,95	−22,83
Operating Profit Margin	94,73 %	85,13 %	-	-
Current Ratio	0,84	1,43	0,25	0,33
Quick Ratio	0,84	1,43	0,25	0,33
Equity Ratio	−4,65	−6,49	−58,85	−0,04
Gross Profit Margin	100 %	100 %	-	-