BACKE EIENDOM AS

2815 GJØVIK

Finances

Share Ownership

Return on Equity

−48 550 %

Current Ratio

6,03

Debt-to-Equity Ratio

2 625

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 946 000	2 156 000	2 205 000	2 280 000
Net Income	−1 942 000	743 000	970 000	−312 000
Total Assets	10 950 000	6 529 000	8 607 000	7 512 000
Total Equity	4 000	1 946 000	4 203 000	3 233 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 946 000	2 156 000	2 205 000	2 280 000
Expenditure	3 908 000	1 120 000	862 000	2 558 000
Operating Profit	−1 963 000	1 037 000	1 344 000	−278 000
Financial Income	9 000	9 000	10 000	11 000
Financial Costs	228 000	93 000	110 000	134 000
Financial Balance	−219 000	−84 000	−100 000	−123 000
Earnings Before Tax	−2 181 000	952 000	1 244 000	−401 000
Tax	−240 000	210 000	274 000	−88 000
Net Income	−1 942 000	743 000	970 000	−312 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 262 000	3 747 000	3 977 000	4 117 000
Total Current Assets	2 688 000	2 782 000	4 630 000	3 395 000
Total Assets	10 950 000	6 529 000	8 607 000	7 512 000
Total Retained Equity	−1 121 000	821 000	3 078 000	2 108 000
Total Equity	4 000	1 946 000	4 203 000	3 233 000
Total Long-Term Debt	10 500 000	3 907 000	3 936 000	3 858 000
Total Current Debt	446 000	677 000	468 000	421 000
Total Equity and Debt	10 950 000	6 529 000	8 607 000	7 512 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 946 000	2 156 000	2 205 000	2 280 000
Revenue	1 946 000	2 156 000	2 205 000	2 280 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	345 000	259 000	236 000	212 000
Impairment	0	0	0	0
Expenditure	3 908 000	1 120 000	862 000	2 558 000
Operating Profit	−1 963 000	1 037 000	1 344 000	−278 000
Financial Income	9 000	9 000	10 000	11 000
Financial Costs	228 000	93 000	110 000	134 000
Financial Balance	−219 000	−84 000	−100 000	−123 000
Dividends	0	3 000 000	0	0
Net Income	−1 942 000	743 000	970 000	−312 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 014 000	3 643 000	3 841 000	4 066 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	70 000	102 000	134 000	49 000
Total Tangible Assets	7 085 000	3 745 000	3 975 000	4 115 000
Total Fiancial Fixed Assets	1 178 000	2 000	2 000	2 000
Total Fixed Assets	8 262 000	3 747 000	3 977 000	4 117 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 177 000	2 491 000	4 552 000	2 711 000
Total Current Assets	2 688 000	2 782 000	4 630 000	3 395 000
Total Assets	10 950 000	6 529 000	8 607 000	7 512 000
Total Equity	4 000	1 946 000	4 203 000	3 233 000
Short-Term Group Debt	0	0	0	24 000
Total Long-Term Debt	10 500 000	3 907 000	3 936 000	3 858 000
Creditors	18 000	112 000	76 000	67 000
Unpaid Taxes	0	25 000	13 000	26 000
Dividends	0	3 000 000	0	0
Other Current Debt	428 000	301 000	251 000	304 000
Total Current Debt	446 000	677 000	468 000	421 000
Total Equity and Debt	10 950 000	6 529 000	8 607 000	7 512 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−48 550 %	38,18 %	23,08 %	−9,65 %
Debt-to-Equity Ratio	2 625	2,01	0,94	1,19
Operating Profit Margin	−100,87 %	48,1 %	60,95 %	−12,19 %
Current Ratio	6,03	4,11	9,89	8,06
Quick Ratio	6,03	4,11	9,89	8,06
Equity Ratio	0	0,3	0,49	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %