BAJO EIENDOM AS

0666 OSLO

Finances

Share Ownership

Return on Equity

12,07 %

Current Ratio

5,72

Debt-to-Equity Ratio

1,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 288 000	1 217 000	1 217 000	1 200 000
Net Income	558 000	560 000	−1 764 000	−1 054 000
Total Assets	12 380 000	12 169 000	11 992 000	15 344 000
Total Equity	4 624 000	4 066 000	3 505 000	5 269 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 288 000	1 217 000	1 217 000	1 200 000
Expenditure	323 000	316 000	2 604 000	2 137 000
Operating Profit	965 000	901 000	−1 387 000	−937 000
Financial Income	0	0	1 000	1 000
Financial Costs	407 000	341 000	377 000	262 000
Financial Balance	−407 000	−341 000	−376 000	−261 000
Earnings Before Tax	558 000	560 000	−1 764 000	−1 199 000
Tax	0	0	0	−144 000
Net Income	558 000	560 000	−1 764 000	−1 054 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 345 000	10 520 000	10 689 000	9 549 000
Total Current Assets	1 035 000	1 649 000	1 303 000	5 795 000
Total Assets	12 380 000	12 169 000	11 992 000	15 344 000
Total Retained Equity	4 474 000	3 916 000	3 355 000	5 119 000
Total Equity	4 624 000	4 066 000	3 505 000	5 269 000
Total Long-Term Debt	7 575 000	8 025 000	8 438 000	8 888 000
Total Current Debt	181 000	78 000	49 000	1 188 000
Total Equity and Debt	12 380 000	12 169 000	11 992 000	15 344 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 288 000	1 217 000	1 217 000	1 200 000
Revenue	1 288 000	1 217 000	1 217 000	1 200 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	253 000	188 000	272 000	238 000
Impairment	0	0	0	0
Expenditure	323 000	316 000	2 604 000	2 137 000
Operating Profit	965 000	901 000	−1 387 000	−937 000
Financial Income	0	0	1 000	1 000
Financial Costs	407 000	341 000	377 000	262 000
Financial Balance	−407 000	−341 000	−376 000	−261 000
Dividends	0	0	0	0
Net Income	558 000	560 000	−1 764 000	−1 054 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 345 000	10 520 000	10 689 000	9 549 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 000 000	0	0	0
Total Tangible Assets	11 345 000	10 520 000	10 689 000	9 549 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 345 000	10 520 000	10 689 000	9 549 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	714 000	1 649 000	1 303 000	5 225 000
Total Current Assets	1 035 000	1 649 000	1 303 000	5 795 000
Total Assets	12 380 000	12 169 000	11 992 000	15 344 000
Total Equity	4 624 000	4 066 000	3 505 000	5 269 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 575 000	8 025 000	8 438 000	8 888 000
Creditors	139 000	0	0	1 188 000
Unpaid Taxes	42 000	48 000	49 000	0
Dividends	0	0	0	0
Other Current Debt	0	30 000	0	0
Total Current Debt	181 000	78 000	49 000	1 188 000
Total Equity and Debt	12 380 000	12 169 000	11 992 000	15 344 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,07 %	13,77 %	−50,33 %	−20 %
Debt-to-Equity Ratio	1,64	1,97	2,41	1,69
Operating Profit Margin	74,92 %	74,03 %	−113,97 %	−78,08 %
Current Ratio	5,72	21,14	26,59	4,88
Quick Ratio	5,72	21,14	26,59	4,88
Equity Ratio	0,37	0,33	0,29	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %