BACKE PROSJEKT NORD AS

1366 LYSAKER

Finances

Share Ownership

Return on Equity

28,04 %

Current Ratio

24,25

Debt-to-Equity Ratio

3,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 785 000	2 175 000	1 809 000	1 987 000
Net Income	516 000	81 000	78 000	−73 000
Total Assets	8 693 000	7 862 000	6 785 000	5 881 000
Total Equity	1 840 000	1 325 000	1 244 000	740 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 785 000	2 175 000	1 809 000	1 987 000
Expenditure	2 232 000	2 083 000	1 729 000	2 137 000
Operating Profit	552 000	93 000	80 000	−150 000
Financial Income	109 000	11 000	20 000	57 000
Financial Costs	0	0	0	0
Financial Balance	109 000	11 000	20 000	57 000
Earnings Before Tax	661 000	103 000	100 000	−93 000
Tax	145 000	23 000	22 000	−20 000
Net Income	516 000	81 000	78 000	−73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 442 000	1 392 000	1 213 000	1 108 000
Total Current Assets	7 251 000	6 470 000	5 573 000	4 772 000
Total Assets	8 693 000	7 862 000	6 785 000	5 881 000
Total Retained Equity	666 000	151 000	70 000	70 000
Total Equity	1 840 000	1 325 000	1 244 000	740 000
Total Long-Term Debt	6 554 000	6 329 000	5 512 000	4 787 000
Total Current Debt	299 000	209 000	29 000	354 000
Total Equity and Debt	8 693 000	7 862 000	6 785 000	5 881 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 785 000	2 175 000	1 809 000	1 987 000
Revenue	2 785 000	2 175 000	1 809 000	1 987 000
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	2 232 000	2 083 000	1 729 000	2 137 000
Operating Profit	552 000	93 000	80 000	−150 000
Financial Income	109 000	11 000	20 000	57 000
Financial Costs	0	0	0	0
Financial Balance	109 000	11 000	20 000	57 000
Dividends	0	0	0	0
Net Income	516 000	81 000	78 000	−73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 442 000	1 392 000	1 213 000	1 108 000
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	0
Total Fixed Assets	1 442 000	1 392 000	1 213 000	1 108 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 960 000	6 367 000	5 170 000	4 663 000
Total Current Assets	7 251 000	6 470 000	5 573 000	4 772 000
Total Assets	8 693 000	7 862 000	6 785 000	5 881 000
Total Equity	1 840 000	1 325 000	1 244 000	740 000
Short-Term Group Debt	195 000	202 000	0	0
Total Long-Term Debt	6 554 000	6 329 000	5 512 000	4 787 000
Creditors	104 000	6 000	29 000	104 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	250 000
Total Current Debt	299 000	209 000	29 000	354 000
Total Equity and Debt	8 693 000	7 862 000	6 785 000	5 881 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,04 %	6,11 %	6,27 %	−9,86 %
Debt-to-Equity Ratio	3,56	4,78	4,43	6,47
Operating Profit Margin	19,82 %	4,28 %	4,42 %	−7,55 %
Current Ratio	24,25	30,96	192,17	13,48
Quick Ratio	24,25	30,96	192,17	13,48
Equity Ratio	0,21	0,17	0,18	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %