BACH JOHANSEN HÅNDVERK AS

3269 LARVIK

Finances

Return on Equity

57,02 %

Current Ratio

1,52

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	48 895 000	34 845 000	32 797 000	28 961 000
Net Income	2 637 000	2 591 000	1 923 000	1 548 000
Total Assets	11 130 000	10 231 000	8 082 000	7 069 000
Total Equity	4 625 000	4 188 000	3 237 000	1 315 000

Income (NOK)	2022	2021	2020	2019
Revenue	48 895 000	34 845 000	32 797 000	28 961 000
Expenditure	45 485 000	31 511 000	30 272 000	27 199 000
Operating Profit	3 411 000	3 334 000	2 525 000	1 763 000
Financial Income	6 000	0	3 000	2 000
Financial Costs	32 000	26 000	64 000	212 000
Financial Balance	−26 000	−26 000	−61 000	−210 000
Earnings Before Tax	3 386 000	3 309 000	2 464 000	1 552 000
Tax	749 000	718 000	542 000	5 000
Net Income	2 637 000	2 591 000	1 923 000	1 548 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 341 000	657 000	438 000	269 000
Total Current Assets	9 789 000	9 575 000	7 644 000	6 800 000
Total Assets	11 130 000	10 231 000	8 082 000	7 069 000
Total Retained Equity	3 560 000	3 123 000	2 333 000	410 000
Total Equity	4 625 000	4 188 000	3 237 000	1 315 000
Total Long-Term Debt	53 000	104 000	0	1 696 000
Total Current Debt	6 452 000	5 939 000	4 845 000	4 058 000
Total Equity and Debt	11 130 000	10 231 000	8 082 000	7 069 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	48 699 000	34 683 000	32 622 000	28 871 000
Other Income	196 000	162 000	175 000	89 000
Revenue	48 895 000	34 845 000	32 797 000	28 961 000
Cost of Goods Sold	27 203 000	14 958 000	14 325 000	11 699 000
Salary Costs	14 522 000	12 973 000	12 548 000	12 288 000
Depreciation	146 000	100 000	46 000	52 000
Impairment	0	0	0	0
Expenditure	45 485 000	31 511 000	30 272 000	27 199 000
Operating Profit	3 411 000	3 334 000	2 525 000	1 763 000
Financial Income	6 000	0	3 000	2 000
Financial Costs	32 000	26 000	64 000	212 000
Financial Balance	−26 000	−26 000	−61 000	−210 000
Dividends	2 200 000	1 800 000	0	0
Net Income	2 637 000	2 591 000	1 923 000	1 548 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 145 000	525 000	256 000	137 000
Total Tangible Assets	1 145 000	525 000	256 000	137 000
Total Fiancial Fixed Assets	196 000	132 000	182 000	132 000
Total Fixed Assets	1 341 000	657 000	438 000	269 000
Stock	2 428 000	1 454 000	1 847 000	1 584 000
Total Investments	0	0	0	0
Cash, Bank	1 718 000	2 186 000	2 961 000	1 534 000
Total Current Assets	9 789 000	9 575 000	7 644 000	6 800 000
Total Assets	11 130 000	10 231 000	8 082 000	7 069 000
Total Equity	4 625 000	4 188 000	3 237 000	1 315 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	53 000	104 000	0	1 696 000
Creditors	1 925 000	2 366 000	1 656 000	738 000
Unpaid Taxes	1 387 000	1 701 000	1 594 000	2 043 000
Dividends	2 200 000	1 800 000	0	0
Other Current Debt	2 344 000	1 154 000	1 053 000	1 273 000
Total Current Debt	6 452 000	5 939 000	4 845 000	4 058 000
Total Equity and Debt	11 130 000	10 231 000	8 082 000	7 069 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,02 %	61,87 %	59,41 %	117,72 %
Debt-to-Equity Ratio	0,01	0,02	0	1,29
Operating Profit Margin	6,98 %	9,57 %	7,7 %	6,09 %
Current Ratio	1,52	1,61	1,58	1,68
Quick Ratio	2,43	2,13	2,55	2,75
Equity Ratio	0,42	0,41	0,4	0,19
Gross Profit Margin	44,36 %	57,07 %	56,32 %	59,6 %