BACKOFFICE4U AS

3055 KROKSTADELVA

Finances

Share Ownership

Return on Equity

50,63 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 028 000	2 120 000	1 716 000	1 326 000
Net Income	81 000	44 000	14 000	58 000
Total Assets	586 000	588 000	459 000	393 000
Total Equity	160 000	155 000	161 000	147 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 028 000	2 120 000	1 716 000	1 326 000
Expenditure	1 926 000	2 066 000	1 699 000	1 252 000
Operating Profit	102 000	55 000	17 000	74 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	1 000	1 000
Earnings Before Tax	104 000	56 000	18 000	74 000
Tax	23 000	12 000	4 000	16 000
Net Income	81 000	44 000	14 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	20 000	17 000	17 000
Total Current Assets	570 000	568 000	442 000	376 000
Total Assets	586 000	588 000	459 000	393 000
Total Retained Equity	130 000	125 000	131 000	117 000
Total Equity	160 000	155 000	161 000	147 000
Total Long-Term Debt	0	0	0	2 000
Total Current Debt	426 000	433 000	298 000	244 000
Total Equity and Debt	586 000	588 000	459 000	393 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 994 000	2 104 000	1 706 000	1 314 000
Other Income	34 000	16 000	10 000	12 000
Revenue	2 028 000	2 120 000	1 716 000	1 326 000
Cost of Goods Sold	17 000	27 000	13 000	6 000
Salary Costs	1 515 000	1 641 000	1 227 000	929 000
Depreciation	5 000	5 000	5 000	5 000
Impairment	0	0	0	0
Expenditure	1 926 000	2 066 000	1 699 000	1 252 000
Operating Profit	102 000	55 000	17 000	74 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	1 000	1 000
Dividends	75 000	50 000	0	0
Net Income	81 000	44 000	14 000	58 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	13 000	5 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 000	7 000	12 000	17 000
Total Tangible Assets	2 000	7 000	12 000	17 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 000	20 000	17 000	17 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	236 000	236 000	120 000	73 000
Total Current Assets	570 000	568 000	442 000	376 000
Total Assets	586 000	588 000	459 000	393 000
Total Equity	160 000	155 000	161 000	147 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 000
Creditors	9 000	2 000	2 000	2 000
Unpaid Taxes	162 000	192 000	159 000	133 000
Dividends	75 000	50 000	0	0
Other Current Debt	156 000	168 000	126 000	93 000
Total Current Debt	426 000	433 000	298 000	244 000
Total Equity and Debt	586 000	588 000	459 000	393 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,63 %	28,39 %	8,7 %	39,46 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	5,03 %	2,59 %	0,99 %	5,58 %
Current Ratio	1,34	1,31	1,48	1,54
Quick Ratio	1,34	1,31	1,48	1,54
Equity Ratio	0,27	0,26	0,35	0,37
Gross Profit Margin	99,16 %	98,73 %	99,24 %	99,55 %