BAKKETUNET AVLASTNING AS

1852 MYSEN

Finances

Share Ownership

Return on Equity

49,03 %

Current Ratio

2,09

Debt-to-Equity Ratio

5,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 495 000	2 316 000	2 242 000	1 927 000
Net Income	127 000	117 000	323 000	264 000
Total Assets	2 108 000	2 149 000	2 388 000	2 322 000
Total Equity	259 000	282 000	164 000	142 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 495 000	2 316 000	2 242 000	1 927 000
Expenditure	2 239 000	2 072 000	1 722 000	1 521 000
Operating Profit	256 000	244 000	519 000	405 000
Financial Income	0	0	0	0
Financial Costs	86 000	91 000	100 000	104 000
Financial Balance	−86 000	−91 000	−100 000	−104 000
Earnings Before Tax	171 000	154 000	419 000	301 000
Tax	43 000	36 000	96 000	37 000
Net Income	127 000	117 000	323 000	264 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 358 000	1 444 000	1 530 000	1 616 000
Total Current Assets	749 000	704 000	858 000	706 000
Total Assets	2 108 000	2 149 000	2 388 000	2 322 000
Total Retained Equity	240 000	262 000	145 000	122 000
Total Equity	259 000	282 000	164 000	142 000
Total Long-Term Debt	1 489 000	1 543 000	1 592 000	1 636 000
Total Current Debt	359 000	323 000	631 000	543 000
Total Equity and Debt	2 108 000	2 149 000	2 388 000	2 322 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 495 000	2 316 000	2 242 000	1 927 000
Other Income	0	0	0	0
Revenue	2 495 000	2 316 000	2 242 000	1 927 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 746 000	1 664 000	1 263 000	1 199 000
Depreciation	86 000	86 000	86 000	85 000
Impairment	0	0	0	0
Expenditure	2 239 000	2 072 000	1 722 000	1 521 000
Operating Profit	256 000	244 000	519 000	405 000
Financial Income	0	0	0	0
Financial Costs	86 000	91 000	100 000	104 000
Financial Balance	−86 000	−91 000	−100 000	−104 000
Dividends	150 000	0	300 000	300 000
Net Income	127 000	117 000	323 000	264 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 354 000	1 436 000	1 518 000	1 600 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 000	8 000	12 000	16 000
Total Tangible Assets	1 358 000	1 444 000	1 530 000	1 616 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 358 000	1 444 000	1 530 000	1 616 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	569 000	496 000	710 000	706 000
Total Current Assets	749 000	704 000	858 000	706 000
Total Assets	2 108 000	2 149 000	2 388 000	2 322 000
Total Equity	259 000	282 000	164 000	142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 489 000	1 543 000	1 592 000	1 636 000
Creditors	3 000	0	0	−1 000
Unpaid Taxes	142 000	121 000	109 000	80 000
Dividends	150 000	0	300 000	300 000
Other Current Debt	170 000	166 000	125 000	128 000
Total Current Debt	359 000	323 000	631 000	543 000
Total Equity and Debt	2 108 000	2 149 000	2 388 000	2 322 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,03 %	41,49 %	196,95 %	185,92 %
Debt-to-Equity Ratio	5,75	5,47	9,71	11,52
Operating Profit Margin	10,26 %	10,54 %	23,15 %	21,02 %
Current Ratio	2,09	2,18	1,36	1,3
Quick Ratio	2,09	2,18	1,36	1,3
Equity Ratio	0,12	0,13	0,07	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %