BAKLIVEGEN 13 AS

6450 HJELSET

Finances

Share Ownership

Return on Equity

20,2 %

Current Ratio

6,56

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 206 000	1 197 000	1 162 000	1 158 000
Net Income	763 000	741 000	706 000	706 000
Total Assets	4 091 000	4 059 000	4 181 000	4 758 000
Total Equity	3 778 000	3 015 000	3 009 000	2 992 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 206 000	1 197 000	1 162 000	1 158 000
Expenditure	260 000	244 000	260 000	254 000
Operating Profit	946 000	953 000	902 000	904 000
Financial Income	35 000	1 000	6 000	16 000
Financial Costs	3 000	4 000	3 000	14 000
Financial Balance	32 000	−3 000	3 000	2 000
Earnings Before Tax	978 000	950 000	906 000	905 000
Tax	215 000	209 000	199 000	199 000
Net Income	763 000	741 000	706 000	706 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 333 000	2 467 000	2 601 000	2 735 000
Total Current Assets	1 758 000	1 591 000	1 579 000	2 023 000
Total Assets	4 091 000	4 059 000	4 181 000	4 758 000
Total Retained Equity	1 730 000	967 000	961 000	944 000
Total Equity	3 778 000	3 015 000	3 009 000	2 992 000
Total Long-Term Debt	45 000	46 000	44 000	40 000
Total Current Debt	268 000	997 000	1 128 000	1 726 000
Total Equity and Debt	4 091 000	4 059 000	4 181 000	4 758 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 206 000	1 197 000	1 162 000	1 158 000
Revenue	1 206 000	1 197 000	1 162 000	1 158 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	134 000	134 000	134 000	134 000
Impairment	0	0	0	0
Expenditure	260 000	244 000	260 000	254 000
Operating Profit	946 000	953 000	902 000	904 000
Financial Income	35 000	1 000	6 000	16 000
Financial Costs	3 000	4 000	3 000	14 000
Financial Balance	32 000	−3 000	3 000	2 000
Dividends	0	0	0	0
Net Income	763 000	741 000	706 000	706 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 333 000	2 467 000	2 601 000	2 735 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 333 000	2 467 000	2 601 000	2 735 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 333 000	2 467 000	2 601 000	2 735 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 620 000	1 591 000	1 579 000	2 023 000
Total Current Assets	1 758 000	1 591 000	1 579 000	2 023 000
Total Assets	4 091 000	4 059 000	4 181 000	4 758 000
Total Equity	3 778 000	3 015 000	3 009 000	2 992 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	45 000	46 000	44 000	40 000
Creditors	0	0	2 000	0
Unpaid Taxes	49 000	53 000	45 000	45 000
Dividends	0	0	0	0
Other Current Debt	2 000	945 000	1 081 000	1 681 000
Total Current Debt	268 000	997 000	1 128 000	1 726 000
Total Equity and Debt	4 091 000	4 059 000	4 181 000	4 758 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,2 %	24,58 %	23,46 %	23,6 %
Debt-to-Equity Ratio	0,01	0,02	0,01	0,01
Operating Profit Margin	78,44 %	79,62 %	77,62 %	78,07 %
Current Ratio	6,56	1,6	1,4	1,17
Quick Ratio	6,56	1,6	1,4	1,17
Equity Ratio	0,92	0,74	0,72	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %