BACKFLIP AS

0551 OSLO

Finances

Return on Equity

−53,64 %

Current Ratio

1,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	773 000	2 418 000	1 871 000	3 382 000
Net Income	−346 000	467 000	173 000	812 000
Total Assets	1 288 000	1 327 000	950 000	1 208 000
Total Equity	645 000	1 031 000	771 000	694 000

Income (NOK)	2022	2021	2020	2019
Revenue	773 000	2 418 000	1 871 000	3 382 000
Expenditure	1 205 000	1 813 000	1 641 000	2 337 000
Operating Profit	−431 000	605 000	230 000	1 045 000
Financial Income	0	0	0	2 000
Financial Costs	2 000	0	1 000	0
Financial Balance	−2 000	0	−1 000	2 000
Earnings Before Tax	−433 000	605 000	230 000	1 047 000
Tax	−88 000	138 000	57 000	236 000
Net Income	−346 000	467 000	173 000	812 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	514 000	424 000	191 000	66 000
Total Current Assets	774 000	903 000	759 000	1 142 000
Total Assets	1 288 000	1 327 000	950 000	1 208 000
Total Retained Equity	615 000	1 001 000	741 000	664 000
Total Equity	645 000	1 031 000	771 000	694 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	643 000	296 000	178 000	514 000
Total Equity and Debt	1 288 000	1 327 000	950 000	1 208 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	773 000	2 418 000	1 871 000	3 382 000
Other Income	0	0	0	0
Revenue	773 000	2 418 000	1 871 000	3 382 000
Cost of Goods Sold	0	0	0	0
Salary Costs	775 000	588 000	377 000	735 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 205 000	1 813 000	1 641 000	2 337 000
Operating Profit	−431 000	605 000	230 000	1 045 000
Financial Income	0	0	0	2 000
Financial Costs	2 000	0	1 000	0
Financial Balance	−2 000	0	−1 000	2 000
Dividends	40 000	208 000	0	0
Net Income	−346 000	467 000	173 000	812 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	148 000	61 000	66 000	66 000
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	366 000	363 000	125 000	0
Total Fixed Assets	514 000	424 000	191 000	66 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	253 000	757 000	467 000	958 000
Total Current Assets	774 000	903 000	759 000	1 142 000
Total Assets	1 288 000	1 327 000	950 000	1 208 000
Total Equity	645 000	1 031 000	771 000	694 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	14 000	0	13 000
Unpaid Taxes	58 000	97 000	87 000	118 000
Dividends	40 000	208 000	0	0
Other Current Debt	569 000	53 000	35 000	90 000
Total Current Debt	643 000	296 000	178 000	514 000
Total Equity and Debt	1 288 000	1 327 000	950 000	1 208 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−53,64 %	45,3 %	22,44 %	117 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−55,76 %	25,02 %	12,29 %	30,9 %
Current Ratio	1,2	3,05	4,26	2,22
Quick Ratio	1,2	3,05	4,26	2,22
Equity Ratio	0,5	0,78	0,81	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %