GAMLE OSLO BACKLINE SERVICE AS

0192 OSLO

Finances

Share Ownership

Return on Equity

87,13 %

Current Ratio

1,6

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 987 000	2 056 000	1 088 000	2 389 000
Net Income	799 000	494 000	−105 000	92 000
Total Assets	1 290 000	1 106 000	683 000	772 000
Total Equity	917 000	30 000	−392 000	−303 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 987 000	2 056 000	1 088 000	2 389 000
Expenditure	3 178 000	1 562 000	1 191 000	2 219 000
Operating Profit	809 000	494 000	−103 000	170 000
Financial Income	0	0	0	2 000
Financial Costs	10 000	0	2 000	0
Financial Balance	−10 000	0	−2 000	2 000
Earnings Before Tax	799 000	494 000	−105 000	172 000
Tax	0	0	0	81 000
Net Income	799 000	494 000	−105 000	92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	838 000	284 000	431 000	439 000
Total Current Assets	452 000	822 000	252 000	332 000
Total Assets	1 290 000	1 106 000	683 000	772 000
Total Retained Equity	0	0	−422 000	−333 000
Total Equity	917 000	30 000	−392 000	−303 000
Total Long-Term Debt	89 000	740 000	740 000	740 000
Total Current Debt	283 000	335 000	335 000	335 000
Total Equity and Debt	1 290 000	1 106 000	683 000	772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 987 000	2 056 000	1 088 000	2 389 000
Other Income	0	0	0	0
Revenue	3 987 000	2 056 000	1 088 000	2 389 000
Cost of Goods Sold	3 178 000	1 562 000	0	542 000
Salary Costs	0	0	466 000	0
Depreciation	0	0	97 000	91 000
Impairment	0	0	0	0
Expenditure	3 178 000	1 562 000	1 191 000	2 219 000
Operating Profit	809 000	494 000	−103 000	170 000
Financial Income	0	0	0	2 000
Financial Costs	10 000	0	2 000	0
Financial Balance	−10 000	0	−2 000	2 000
Dividends	0	0	0	0
Net Income	799 000	494 000	−105 000	92 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	20 000	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	838 000	284 000	0	0
Fixtures	0	0	338 000	435 000
Total Tangible Assets	838 000	284 000	338 000	435 000
Total Fiancial Fixed Assets	0	0	73 000	0
Total Fixed Assets	838 000	284 000	431 000	439 000
Stock	0	435 000	0	0
Total Investments	0	0	0	0
Cash, Bank	237 000	180 000	180 000	71 000
Total Current Assets	452 000	822 000	252 000	332 000
Total Assets	1 290 000	1 106 000	683 000	772 000
Total Equity	917 000	30 000	−392 000	−303 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	89 000	740 000	740 000	740 000
Creditors	0	0	0	335 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	283 000	335 000	335 000	0
Total Current Debt	283 000	335 000	335 000	335 000
Total Equity and Debt	1 290 000	1 106 000	683 000	772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,13 %	1 646,67 %	26,79 %	−30,36 %
Debt-to-Equity Ratio	0,1	24,67	−1,89	−2,44
Operating Profit Margin	20,29 %	24,03 %	−9,47 %	7,12 %
Current Ratio	1,6	2,45	0,75	0,99
Quick Ratio	1,6	−8,22	0,75	0,99
Equity Ratio	0,71	0,03	−0,57	−0,39
Gross Profit Margin	20,29 %	24,03 %	100 %	77,31 %