DATABACKUP NORGE AS

1086 OSLO

Finances

Share Ownership

Return on Equity

367,31 %

Current Ratio

0,19

Debt-to-Equity Ratio

−1,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 613 000	1 840 000	1 363 000	1 364 000
Net Income	−382 000	288 000	−96 000	12 000
Total Assets	888 000	1 294 000	551 000	594 000
Total Equity	−104 000	277 000	−11 000	85 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 613 000	1 840 000	1 363 000	1 364 000
Expenditure	1 955 000	1 521 000	1 456 000	1 336 000
Operating Profit	−342 000	319 000	−92 000	29 000
Financial Income	0	0	0	1 000
Financial Costs	41 000	7 000	4 000	18 000
Financial Balance	−41 000	−7 000	−4 000	−17 000
Earnings Before Tax	−382 000	312 000	−96 000	12 000
Tax	−1 000	24 000	0	0
Net Income	−382 000	288 000	−96 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	742 000	907 000	115 000	155 000
Total Current Assets	147 000	387 000	436 000	439 000
Total Assets	888 000	1 294 000	551 000	594 000
Total Retained Equity	−204 000	177 000	−111 000	−15 000
Total Equity	−104 000	277 000	−11 000	85 000
Total Long-Term Debt	200 000	1 000	0	0
Total Current Debt	793 000	1 017 000	563 000	510 000
Total Equity and Debt	888 000	1 294 000	551 000	594 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 613 000	1 840 000	1 363 000	1 364 000
Other Income	0	0	0	0
Revenue	1 613 000	1 840 000	1 363 000	1 364 000
Cost of Goods Sold	557 000	559 000	397 000	361 000
Salary Costs	583 000	373 000	558 000	425 000
Depreciation	186 000	154 000	41 000	41 000
Impairment	0	0	0	0
Expenditure	1 955 000	1 521 000	1 456 000	1 336 000
Operating Profit	−342 000	319 000	−92 000	29 000
Financial Income	0	0	0	1 000
Financial Costs	41 000	7 000	4 000	18 000
Financial Balance	−41 000	−7 000	−4 000	−17 000
Dividends	0	0	0	0
Net Income	−382 000	288 000	−96 000	12 000

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	632 000	818 000	26 000	67 000
Total Tangible Assets	632 000	818 000	26 000	67 000
Total Fiancial Fixed Assets	110 000	89 000	89 000	89 000
Total Fixed Assets	742 000	907 000	115 000	155 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	130 000	288 000	127 000	124 000
Total Current Assets	147 000	387 000	436 000	439 000
Total Assets	888 000	1 294 000	551 000	594 000
Total Equity	−104 000	277 000	−11 000	85 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	200 000	1 000	0	0
Creditors	211 000	288 000	60 000	51 000
Unpaid Taxes	53 000	49 000	78 000	64 000
Dividends	0	0	0	0
Other Current Debt	529 000	656 000	425 000	395 000
Total Current Debt	793 000	1 017 000	563 000	510 000
Total Equity and Debt	888 000	1 294 000	551 000	594 000

Financial indicators	2022	2021	2020	2019
Return on Equity	367,31 %	103,97 %	872,73 %	14,12 %
Debt-to-Equity Ratio	−1,92	0	−0	0
Operating Profit Margin	−21,2 %	17,34 %	−6,75 %	2,13 %
Current Ratio	0,19	0,38	0,77	0,86
Quick Ratio	0,19	0,38	0,77	0,86
Equity Ratio	−0,12	0,21	−0,02	0,14
Gross Profit Margin	65,47 %	69,62 %	70,87 %	73,53 %