BACKTRAQR AS

0176 OSLO

Finances

Share Ownership

Return on Equity

27,59 %

Current Ratio

6,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	242 000	99 000	1 000	0
Net Income	125 000	76 000	−16 000	−21 000
Total Assets	539 000	323 000	237 000	1 000
Total Equity	453 000	303 000	238 000	4 000

Income (NOK)	2022	2021	2020	2019
Revenue	242 000	99 000	1 000	0
Expenditure	85 000	23 000	17 000	21 000
Operating Profit	158 000	76 000	−16 000	−21 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	158 000	76 000	−16 000	−21 000
Tax	33 000	0	0	0
Net Income	125 000	76 000	−16 000	−21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 000	0	0	0
Total Current Assets	522 000	323 000	237 000	1 000
Total Assets	539 000	323 000	237 000	1 000
Total Retained Equity	154 000	23 000	−42 000	−21 000
Total Equity	453 000	303 000	238 000	4 000
Total Long-Term Debt	0	−1 000	0	0
Total Current Debt	86 000	20 000	−1 000	−3 000
Total Equity and Debt	539 000	323 000	237 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	242 000	98 000	1 000	0
Other Income	0	0	0	0
Revenue	242 000	99 000	1 000	0
Cost of Goods Sold	22 000	0	0	19 000
Salary Costs	1 000	0	0	0
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	85 000	23 000	17 000	21 000
Operating Profit	158 000	76 000	−16 000	−21 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	125 000	76 000	−16 000	−21 000

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	17 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	240 000	323 000	237 000	1 000
Total Current Assets	522 000	323 000	237 000	1 000
Total Assets	539 000	323 000	237 000	1 000
Total Equity	453 000	303 000	238 000	4 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	−1 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	52 000	20 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	−1 000	−3 000
Total Current Debt	86 000	20 000	−1 000	−3 000
Total Equity and Debt	539 000	323 000	237 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,59 %	25,08 %	−6,72 %	−525 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	65,29 %	76,77 %	−1 600 %	-
Current Ratio	6,07	16,15	−237	−0,33
Quick Ratio	6,07	16,15	−237	−0,33
Equity Ratio	0,84	0,94	1	4
Gross Profit Margin	90,91 %	100 %	100 %	-