BUNNPRIS BAKKEGATA AS

7014 TRONDHEIM

Finances

Share Ownership

Return on Equity

122,28 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	32 569 000	29 953 000	27 976 000	30 591 000
Net Income	1 224 000	937 000	967 000	646 000
Total Assets	4 400 000	3 663 000	3 562 000	3 486 000
Total Equity	1 001 000	657 000	180 000	173 000

Income (NOK)	2022	2021	2020	2019
Revenue	32 569 000	29 953 000	27 976 000	30 591 000
Expenditure	31 004 000	28 742 000	26 723 000	29 757 000
Operating Profit	1 565 000	1 211 000	1 253 000	834 000
Financial Income	9 000	1 000	1 000	2 000
Financial Costs	5 000	9 000	12 000	7 000
Financial Balance	4 000	−8 000	−11 000	−5 000
Earnings Before Tax	1 569 000	1 203 000	1 241 000	829 000
Tax	345 000	265 000	274 000	183 000
Net Income	1 224 000	937 000	967 000	646 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	6 000	6 000	9 000
Total Current Assets	4 394 000	3 657 000	3 556 000	3 477 000
Total Assets	4 400 000	3 663 000	3 562 000	3 486 000
Total Retained Equity	839 000	495 000	18 000	11 000
Total Equity	1 001 000	657 000	180 000	173 000
Total Long-Term Debt	0	551 000	452 000	314 000
Total Current Debt	3 399 000	2 456 000	2 930 000	2 998 000
Total Equity and Debt	4 400 000	3 663 000	3 562 000	3 486 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 537 000	29 923 000	27 938 000	30 568 000
Other Income	33 000	30 000	38 000	23 000
Revenue	32 569 000	29 953 000	27 976 000	30 591 000
Cost of Goods Sold	23 299 000	21 830 000	20 166 000	22 550 000
Salary Costs	3 493 000	2 958 000	2 901 000	3 092 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	31 004 000	28 742 000	26 723 000	29 757 000
Operating Profit	1 565 000	1 211 000	1 253 000	834 000
Financial Income	9 000	1 000	1 000	2 000
Financial Costs	5 000	9 000	12 000	7 000
Financial Balance	4 000	−8 000	−11 000	−5 000
Dividends	880 000	460 000	960 000	640 000
Net Income	1 224 000	937 000	967 000	646 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	3 000
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	6 000	6 000	6 000	6 000
Total Fixed Assets	6 000	6 000	6 000	9 000
Stock	2 902 000	2 375 000	2 178 000	2 056 000
Total Investments	0	0	0	0
Cash, Bank	373 000	278 000	370 000	305 000
Total Current Assets	4 394 000	3 657 000	3 556 000	3 477 000
Total Assets	4 400 000	3 663 000	3 562 000	3 486 000
Total Equity	1 001 000	657 000	180 000	173 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	551 000	452 000	314 000
Creditors	938 000	794 000	489 000	527 000
Unpaid Taxes	229 000	254 000	260 000	397 000
Dividends	880 000	460 000	960 000	640 000
Other Current Debt	1 008 000	682 000	950 000	1 253 000
Total Current Debt	3 399 000	2 456 000	2 930 000	2 998 000
Total Equity and Debt	4 400 000	3 663 000	3 562 000	3 486 000

Financial indicators	2022	2021	2020	2019
Return on Equity	122,28 %	142,62 %	537,22 %	373,41 %
Debt-to-Equity Ratio	0	0,84	2,51	1,82
Operating Profit Margin	4,81 %	4,04 %	4,48 %	2,73 %
Current Ratio	1,29	1,49	1,21	1,16
Quick Ratio	8,84	45,15	4,73	3,69
Equity Ratio	0,23	0,18	0,05	0,05
Gross Profit Margin	28,46 %	27,12 %	27,92 %	26,29 %