BAC CONSULTING AS

1368 STABEKK

Finances

Share Ownership

Return on Equity

52,36 %

Current Ratio

1,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 084 000	1 287 000	842 000	1 608 000
Net Income	732 000	411 000	−45 000	566 000
Total Assets	2 243 000	1 296 000	82 000	1 076 000
Total Equity	1 398 000	466 000	55 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 084 000	1 287 000	842 000	1 608 000
Expenditure	1 127 000	772 000	872 000	919 000
Operating Profit	957 000	515 000	−30 000	690 000
Financial Income	12 000	0	5 000	34 000
Financial Costs	1 000	0	20 000	1 000
Financial Balance	11 000	0	−15 000	33 000
Earnings Before Tax	969 000	515 000	−45 000	722 000
Tax	237 000	104 000	0	157 000
Net Income	732 000	411 000	−45 000	566 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000 000	0	1 000	80 000
Total Current Assets	1 243 000	1 296 000	81 000	996 000
Total Assets	2 243 000	1 296 000	82 000	1 076 000
Total Retained Equity	1 298 000	366 000	−45 000	0
Total Equity	1 398 000	466 000	55 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	845 000	830 000	27 000	976 000
Total Equity and Debt	2 243 000	1 296 000	82 000	1 076 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 084 000	1 287 000	842 000	1 583 000
Other Income	0	0	0	26 000
Revenue	2 084 000	1 287 000	842 000	1 608 000
Cost of Goods Sold	0	0	0	0
Salary Costs	897 000	692 000	799 000	799 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 127 000	772 000	872 000	919 000
Operating Profit	957 000	515 000	−30 000	690 000
Financial Income	12 000	0	5 000	34 000
Financial Costs	1 000	0	20 000	1 000
Financial Balance	11 000	0	−15 000	33 000
Dividends	0	0	0	566 000
Net Income	732 000	411 000	−45 000	566 000

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	1 000 000	0	1 000	80 000
Total Fixed Assets	1 000 000	0	1 000	80 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 162 000	1 165 000	81 000	996 000
Total Current Assets	1 243 000	1 296 000	81 000	996 000
Total Assets	2 243 000	1 296 000	82 000	1 076 000
Total Equity	1 398 000	466 000	55 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	49 000	1 000	0	125 000
Unpaid Taxes	546 000	486 000	0	103 000
Dividends	0	0	0	566 000
Other Current Debt	14 000	238 000	27 000	592 000
Total Current Debt	845 000	830 000	27 000	976 000
Total Equity and Debt	2 243 000	1 296 000	82 000	1 076 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,36 %	88,2 %	−81,82 %	566 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	45,92 %	40,02 %	−3,56 %	42,91 %
Current Ratio	1,47	1,56	3	1,02
Quick Ratio	1,47	1,56	3	1,02
Equity Ratio	0,62	0,36	0,67	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %