BAKER KLAUSEN DRAMMEN AS

3055 KROKSTADELVA

Finances

Share Ownership

Return on Equity

10,69 %

Current Ratio

3,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 028 000	5 083 000	4 636 000	4 387 000
Net Income	290 000	569 000	563 000	189 000
Total Assets	3 429 000	3 190 000	2 587 000	1 869 000
Total Equity	2 714 000	2 424 000	1 855 000	1 292 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 028 000	5 083 000	4 636 000	4 387 000
Expenditure	4 661 000	4 355 000	3 931 000	4 181 000
Operating Profit	366 000	728 000	705 000	206 000
Financial Income	6 000	2 000	17 000	36 000
Financial Costs	0	0	0	0
Financial Balance	6 000	2 000	17 000	36 000
Earnings Before Tax	372 000	730 000	722 000	243 000
Tax	82 000	162 000	159 000	53 000
Net Income	290 000	569 000	563 000	189 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	625 000	147 000	116 000	148 000
Total Current Assets	2 804 000	3 043 000	2 471 000	1 721 000
Total Assets	3 429 000	3 190 000	2 587 000	1 869 000
Total Retained Equity	1 612 000	1 321 000	753 000	189 000
Total Equity	2 714 000	2 424 000	1 855 000	1 292 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	715 000	766 000	731 000	577 000
Total Equity and Debt	3 429 000	3 190 000	2 587 000	1 869 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 985 000	5 083 000	4 588 000	4 389 000
Other Income	43 000	0	48 000	−2 000
Revenue	5 028 000	5 083 000	4 636 000	4 387 000
Cost of Goods Sold	2 048 000	2 035 000	1 884 000	1 891 000
Salary Costs	1 692 000	1 573 000	1 400 000	1 581 000
Depreciation	57 000	10 000	9 000	10 000
Impairment	0	0	0	0
Expenditure	4 661 000	4 355 000	3 931 000	4 181 000
Operating Profit	366 000	728 000	705 000	206 000
Financial Income	6 000	2 000	17 000	36 000
Financial Costs	0	0	0	0
Financial Balance	6 000	2 000	17 000	36 000
Dividends	0	0	0	0
Net Income	290 000	569 000	563 000	189 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	71 000	92 000	116 000	139 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	504 000	55 000	0	9 000
Total Tangible Assets	504 000	55 000	0	9 000
Total Fiancial Fixed Assets	50 000	0	0	0
Total Fixed Assets	625 000	147 000	116 000	148 000
Stock	61 000	22 000	25 000	26 000
Total Investments	0	0	0	0
Cash, Bank	2 599 000	2 948 000	2 357 000	1 551 000
Total Current Assets	2 804 000	3 043 000	2 471 000	1 721 000
Total Assets	3 429 000	3 190 000	2 587 000	1 869 000
Total Equity	2 714 000	2 424 000	1 855 000	1 292 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	150 000	113 000	175 000	120 000
Unpaid Taxes	169 000	172 000	143 000	149 000
Dividends	0	0	0	0
Other Current Debt	334 000	343 000	277 000	296 000
Total Current Debt	715 000	766 000	731 000	577 000
Total Equity and Debt	3 429 000	3 190 000	2 587 000	1 869 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,69 %	23,47 %	30,35 %	14,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,28 %	14,32 %	15,21 %	4,7 %
Current Ratio	3,92	3,97	3,38	2,98
Quick Ratio	4,29	4,09	3,5	3,12
Equity Ratio	0,79	0,76	0,72	0,69
Gross Profit Margin	59,27 %	59,96 %	59,36 %	56,9 %