BACKBONE HOLDING AS

7020 TRONDHEIM

Finances

Return on Equity

−1,85 %

Current Ratio

0,71

Debt-to-Equity Ratio

1,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−1 000	6 000	19 000	1 000
Total Assets	333 000	272 000	234 000	173 000
Total Equity	54 000	55 000	50 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	26 000	18 000	13 000	9 000
Operating Profit	−26 000	−18 000	−13 000	−9 000
Financial Income	49 000	23 000	32 000	10 000
Financial Costs	25 000	0	0	0
Financial Balance	24 000	23 000	32 000	10 000
Earnings Before Tax	−1 000	6 000	19 000	1 000
Tax	0	0	0	0
Net Income	−1 000	6 000	19 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	206 000	198 000	174 000	146 000
Total Current Assets	127 000	74 000	60 000	27 000
Total Assets	333 000	272 000	234 000	173 000
Total Retained Equity	24 000	25 000	20 000	1 000
Total Equity	54 000	55 000	50 000	31 000
Total Long-Term Debt	100 000	100 000	100 000	100 000
Total Current Debt	179 000	116 000	84 000	42 000
Total Equity and Debt	333 000	272 000	234 000	173 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	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	26 000	18 000	13 000	9 000
Operating Profit	−26 000	−18 000	−13 000	−9 000
Financial Income	49 000	23 000	32 000	10 000
Financial Costs	25 000	0	0	0
Financial Balance	24 000	23 000	32 000	10 000
Dividends	0	0	0	0
Net Income	−1 000	6 000	19 000	1 000

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	206 000	198 000	174 000	146 000
Total Fixed Assets	206 000	198 000	174 000	146 000
Stock	0	0	0	0
Total Investments	14 000	16 000	0	0
Cash, Bank	21 000	14 000	33 000	14 000
Total Current Assets	127 000	74 000	60 000	27 000
Total Assets	333 000	272 000	234 000	173 000
Total Equity	54 000	55 000	50 000	31 000
Short-Term Group Debt	179 000	116 000	84 000	3 000
Total Long-Term Debt	100 000	100 000	100 000	100 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	39 000
Total Current Debt	179 000	116 000	84 000	42 000
Total Equity and Debt	333 000	272 000	234 000	173 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,85 %	10,91 %	38 %	3,23 %
Debt-to-Equity Ratio	1,85	1,82	2	3,23
Operating Profit Margin	-	-	-	-
Current Ratio	0,71	0,64	0,71	0,64
Quick Ratio	0,71	0,64	0,71	0,64
Equity Ratio	0,16	0,2	0,21	0,18
Gross Profit Margin	-	-	-	-