BACK APP NORGE AS

1940 BJØRKELANGEN

Finances

Share Ownership

Return on Equity

11,79 %

Current Ratio

1,66

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 648 000	6 401 000	5 315 000	6 385 000
Net Income	110 000	186 000	231 000	95 000
Total Assets	1 800 000	2 514 000	2 556 000	2 182 000
Total Equity	933 000	823 000	1 187 000	956 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 648 000	6 401 000	5 315 000	6 385 000
Expenditure	4 537 000	6 156 000	5 019 000	6 261 000
Operating Profit	112 000	245 000	295 000	124 000
Financial Income	34 000	17 000	0	1 000
Financial Costs	6 000	21 000	0	0
Financial Balance	28 000	−4 000	0	1 000
Earnings Before Tax	140 000	241 000	296 000	124 000
Tax	30 000	55 000	65 000	29 000
Net Income	110 000	186 000	231 000	95 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	392 000	483 000	134 000	210 000
Total Current Assets	1 408 000	2 031 000	2 423 000	1 972 000
Total Assets	1 800 000	2 514 000	2 556 000	2 182 000
Total Retained Equity	915 000	805 000	1 169 000	938 000
Total Equity	933 000	823 000	1 187 000	956 000
Total Long-Term Debt	19 000	25 000	2 000	12 000
Total Current Debt	848 000	1 666 000	1 368 000	1 214 000
Total Equity and Debt	1 800 000	2 514 000	2 556 000	2 182 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 648 000	6 288 000	5 313 000	6 385 000
Other Income	0	113 000	2 000	0
Revenue	4 648 000	6 401 000	5 315 000	6 385 000
Cost of Goods Sold	3 202 000	4 185 000	3 694 000	4 208 000
Salary Costs	869 000	1 522 000	951 000	1 396 000
Depreciation	109 000	98 000	76 000	81 000
Impairment	0	0	0	0
Expenditure	4 537 000	6 156 000	5 019 000	6 261 000
Operating Profit	112 000	245 000	295 000	124 000
Financial Income	34 000	17 000	0	1 000
Financial Costs	6 000	21 000	0	0
Financial Balance	28 000	−4 000	0	1 000
Dividends	0	550 000	0	240 000
Net Income	110 000	186 000	231 000	95 000

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	392 000	483 000	134 000	210 000
Total Tangible Assets	392 000	483 000	134 000	210 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	392 000	483 000	134 000	210 000
Stock	15 000	9 000	14 000	26 000
Total Investments	0	205 000	0	0
Cash, Bank	765 000	933 000	1 410 000	971 000
Total Current Assets	1 408 000	2 031 000	2 423 000	1 972 000
Total Assets	1 800 000	2 514 000	2 556 000	2 182 000
Total Equity	933 000	823 000	1 187 000	956 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 000	25 000	2 000	12 000
Creditors	406 000	509 000	659 000	444 000
Unpaid Taxes	341 000	441 000	545 000	507 000
Dividends	0	550 000	0	240 000
Other Current Debt	64 000	685 000	90 000	123 000
Total Current Debt	848 000	1 666 000	1 368 000	1 214 000
Total Equity and Debt	1 800 000	2 514 000	2 556 000	2 182 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,79 %	22,6 %	19,46 %	9,94 %
Debt-to-Equity Ratio	0,02	0,03	0	0,01
Operating Profit Margin	2,41 %	3,83 %	5,55 %	1,94 %
Current Ratio	1,66	1,22	1,77	1,62
Quick Ratio	1,69	1,23	1,79	1,66
Equity Ratio	0,52	0,33	0,46	0,44
Gross Profit Margin	31,11 %	34,62 %	30,5 %	34,1 %