BAKKEN BYGG OG ANLEGG AS

3303 HOKKSUND

Finances

Share Ownership

Return on Equity

49,32 %

Current Ratio

3,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 851 000	8 347 000	5 283 000	3 661 000
Net Income	6 519 000	1 154 000	1 598 000	622 000
Total Assets	15 193 000	10 757 000	7 956 000	6 093 000
Total Equity	13 218 000	6 699 000	5 545 000	4 047 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 851 000	8 347 000	5 283 000	3 661 000
Expenditure	7 663 000	6 715 000	3 096 000	2 820 000
Operating Profit	8 187 000	1 633 000	2 186 000	841 000
Financial Income	104 000	3 000	2 000	2 000
Financial Costs	34 000	119 000	66 000	44 000
Financial Balance	70 000	−116 000	−64 000	−42 000
Earnings Before Tax	8 257 000	1 517 000	2 122 000	799 000
Tax	1 738 000	362 000	524 000	178 000
Net Income	6 519 000	1 154 000	1 598 000	622 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 507 000	5 516 000	4 938 000	1 692 000
Total Current Assets	7 686 000	5 241 000	3 018 000	4 401 000
Total Assets	15 193 000	10 757 000	7 956 000	6 093 000
Total Retained Equity	13 188 000	6 669 000	5 515 000	4 017 000
Total Equity	13 218 000	6 699 000	5 545 000	4 047 000
Total Long-Term Debt	0	3 000 000	1 394 000	1 469 000
Total Current Debt	1 975 000	1 057 000	1 018 000	578 000
Total Equity and Debt	15 193 000	10 757 000	7 956 000	6 093 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 254 000	8 079 000	5 283 000	3 559 000
Other Income	597 000	268 000	0	103 000
Revenue	15 851 000	8 347 000	5 283 000	3 661 000
Cost of Goods Sold	6 534 000	4 830 000	1 357 000	1 225 000
Salary Costs	1 000	795 000	640 000	505 000
Depreciation	308 000	275 000	436 000	642 000
Impairment	0	0	0	0
Expenditure	7 663 000	6 715 000	3 096 000	2 820 000
Operating Profit	8 187 000	1 633 000	2 186 000	841 000
Financial Income	104 000	3 000	2 000	2 000
Financial Costs	34 000	119 000	66 000	44 000
Financial Balance	70 000	−116 000	−64 000	−42 000
Dividends	0	0	100 000	0
Net Income	6 519 000	1 154 000	1 598 000	622 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 233 000	5 155 000	4 472 000	964 000
Machinery and Plant Facilities	179 000	203 000	232 000	417 000
Fixtures	2 094 000	159 000	235 000	311 000
Total Tangible Assets	7 507 000	5 516 000	4 938 000	1 692 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 507 000	5 516 000	4 938 000	1 692 000
Stock	21 000	4 308 000	1 303 000	3 394 000
Total Investments	0	0	0	0
Cash, Bank	6 899 000	904 000	1 600 000	785 000
Total Current Assets	7 686 000	5 241 000	3 018 000	4 401 000
Total Assets	15 193 000	10 757 000	7 956 000	6 093 000
Total Equity	13 218 000	6 699 000	5 545 000	4 047 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000 000	1 394 000	1 469 000
Creditors	64 000	324 000	290 000	112 000
Unpaid Taxes	2 000	7 000	47 000	88 000
Dividends	0	0	100 000	0
Other Current Debt	171 000	364 000	57 000	125 000
Total Current Debt	1 975 000	1 057 000	1 018 000	578 000
Total Equity and Debt	15 193 000	10 757 000	7 956 000	6 093 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,32 %	17,23 %	28,82 %	15,37 %
Debt-to-Equity Ratio	0	0,45	0,25	0,36
Operating Profit Margin	51,65 %	19,56 %	41,38 %	22,97 %
Current Ratio	3,89	4,96	2,96	7,61
Quick Ratio	3,93	−1,61	−10,59	−1,56
Equity Ratio	0,87	0,62	0,7	0,66
Gross Profit Margin	58,78 %	42,13 %	74,31 %	66,54 %