BAKLIVEGEN 11 AS

6450 HJELSET

Finances

Share Ownership

Return on Equity

11,64 %

Current Ratio

0,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 213 000	1 212 000	1 172 000	1 161 000
Net Income	735 000	736 000	702 000	688 000
Total Assets	7 254 000	7 184 000	7 056 000	6 940 000
Total Equity	6 316 000	6 260 000	6 191 000	6 107 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 213 000	1 212 000	1 172 000	1 161 000
Expenditure	271 000	269 000	278 000	285 000
Operating Profit	942 000	944 000	895 000	876 000
Financial Income	0	0	5 000	7 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	5 000	6 000
Earnings Before Tax	942 000	944 000	900 000	882 000
Tax	207 000	208 000	198 000	194 000
Net Income	735 000	736 000	702 000	688 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 393 000	6 574 000	6 156 000	5 745 000
Total Current Assets	861 000	610 000	901 000	1 195 000
Total Assets	7 254 000	7 184 000	7 056 000	6 940 000
Total Retained Equity	2 334 000	2 278 000	2 209 000	2 125 000
Total Equity	6 316 000	6 260 000	6 191 000	6 107 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	938 000	924 000	865 000	833 000
Total Equity and Debt	7 254 000	7 184 000	7 056 000	6 940 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 213 000	1 212 000	1 172 000	1 161 000
Revenue	1 213 000	1 212 000	1 172 000	1 161 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	166 000	166 000	166 000	181 000
Impairment	0	0	0	0
Expenditure	271 000	269 000	278 000	285 000
Operating Profit	942 000	944 000	895 000	876 000
Financial Income	0	0	5 000	7 000
Financial Costs	0	0	0	1 000
Financial Balance	0	0	5 000	6 000
Dividends	0	0	0	0
Net Income	735 000	736 000	702 000	688 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	54 000	70 000	89 000	113 000
Real Eastate	4 531 000	4 696 000	4 867 000	5 032 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 531 000	4 696 000	4 867 000	5 032 000
Total Fiancial Fixed Assets	1 808 000	1 808 000	1 200 000	600 000
Total Fixed Assets	6 393 000	6 574 000	6 156 000	5 745 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	602 000	92 000	766 000	1 195 000
Total Current Assets	861 000	610 000	901 000	1 195 000
Total Assets	7 254 000	7 184 000	7 056 000	6 940 000
Total Equity	6 316 000	6 260 000	6 191 000	6 107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	1 000	23 000	14 000
Unpaid Taxes	50 000	50 000	49 000	48 000
Dividends	0	0	0	0
Other Current Debt	871 000	872 000	794 000	771 000
Total Current Debt	938 000	924 000	865 000	833 000
Total Equity and Debt	7 254 000	7 184 000	7 056 000	6 940 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,64 %	11,76 %	11,34 %	11,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	77,66 %	77,89 %	76,37 %	75,45 %
Current Ratio	0,92	0,66	1,04	1,43
Quick Ratio	0,92	0,66	1,04	1,43
Equity Ratio	0,87	0,87	0,88	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %