BAKKLANDET GÅRD ANS

8897 BARDAL

Finances

Share Ownership

Return on Equity

32,35 %

Current Ratio

2,13

Debt-to-Equity Ratio

1,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 527 000	11 802 000	9 308 000	8 768 000
Net Income	2 161 000	2 141 000	−147 000	195 000
Total Assets	18 405 000	17 291 000	16 027 000	16 149 000
Total Equity	6 680 000	4 519 000	2 378 000	2 525 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 527 000	11 802 000	9 308 000	8 768 000
Expenditure	9 935 000	9 284 000	9 007 000	8 094 000
Operating Profit	2 592 000	2 519 000	301 000	674 000
Financial Income	32 000	27 000	34 000	36 000
Financial Costs	464 000	404 000	482 000	515 000
Financial Balance	−432 000	−377 000	−448 000	−479 000
Earnings Before Tax	2 161 000	2 141 000	−147 000	195 000
Tax	0	0	0	0
Net Income	2 161 000	2 141 000	−147 000	195 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 386 000	13 339 000	13 468 000	13 386 000
Total Current Assets	4 019 000	3 952 000	2 559 000	2 763 000
Total Assets	18 405 000	17 291 000	16 027 000	16 149 000
Total Retained Equity	5 518 000	3 641 000	1 500 000	1 648 000
Total Equity	6 680 000	4 519 000	2 378 000	2 525 000
Total Long-Term Debt	9 840 000	10 587 000	11 442 000	10 755 000
Total Current Debt	1 885 000	2 185 000	2 208 000	2 869 000
Total Equity and Debt	18 405 000	17 291 000	16 027 000	16 149 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 897 000	10 283 000	7 909 000	7 791 000
Other Income	1 631 000	1 519 000	1 398 000	977 000
Revenue	12 527 000	11 802 000	9 308 000	8 768 000
Cost of Goods Sold	5 993 000	5 746 000	5 727 000	5 141 000
Salary Costs	1 075 000	895 000	927 000	927 000
Depreciation	647 000	588 000	578 000	563 000
Impairment	0	0	0	0
Expenditure	9 935 000	9 284 000	9 007 000	8 094 000
Operating Profit	2 592 000	2 519 000	301 000	674 000
Financial Income	32 000	27 000	34 000	36 000
Financial Costs	464 000	404 000	482 000	515 000
Financial Balance	−432 000	−377 000	−448 000	−479 000
Dividends	0	0	0	0
Net Income	2 161 000	2 141 000	−147 000	195 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 689 000	1 689 000	1 687 000	1 687 000
Real Eastate	5 771 000	5 900 000	6 020 000	5 625 000
Machinery and Plant Facilities	4 155 000	3 023 000	2 889 000	3 026 000
Fixtures	2 614 000	2 660 000	2 845 000	3 030 000
Total Tangible Assets	12 540 000	11 583 000	11 754 000	11 682 000
Total Fiancial Fixed Assets	157 000	67 000	27 000	17 000
Total Fixed Assets	14 386 000	13 339 000	13 468 000	13 386 000
Stock	3 329 000	2 595 000	2 189 000	2 197 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	4 019 000	3 952 000	2 559 000	2 763 000
Total Assets	18 405 000	17 291 000	16 027 000	16 149 000
Total Equity	6 680 000	4 519 000	2 378 000	2 525 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 840 000	10 587 000	11 442 000	10 755 000
Creditors	591 000	544 000	442 000	683 000
Unpaid Taxes	0	64 000	99 000	48 000
Dividends	0	0	0	0
Other Current Debt	606 000	16 000	19 000	21 000
Total Current Debt	1 885 000	2 185 000	2 208 000	2 869 000
Total Equity and Debt	18 405 000	17 291 000	16 027 000	16 149 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,35 %	47,38 %	−6,18 %	7,72 %
Debt-to-Equity Ratio	1,47	2,34	4,81	4,26
Operating Profit Margin	20,69 %	21,34 %	3,23 %	7,69 %
Current Ratio	2,13	1,81	1,16	0,96
Quick Ratio	−2,78	−9,64	134,68	4,11
Equity Ratio	0,36	0,26	0,15	0,16
Gross Profit Margin	52,16 %	51,31 %	38,47 %	41,37 %