BAKKEN EIENDOM AS

7502 STJØRDAL

Finances

Return on Equity

7,66 %

Current Ratio

2,76

Debt-to-Equity Ratio

1,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 578 000	5 894 000	5 756 000	5 248 000
Net Income	1 616 000	1 281 000	1 326 000	390 000
Total Assets	48 577 000	48 401 000	47 211 000	44 676 000
Total Equity	21 101 000	19 485 000	18 204 000	16 879 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 578 000	5 894 000	5 756 000	5 248 000
Expenditure	4 074 000	4 037 000	3 817 000	4 452 000
Operating Profit	2 504 000	1 857 000	1 938 000	796 000
Financial Income	404 000	338 000	340 000	356 000
Financial Costs	906 000	622 000	649 000	722 000
Financial Balance	−502 000	−284 000	−309 000	−366 000
Earnings Before Tax	2 002 000	1 573 000	1 630 000	430 000
Tax	386 000	292 000	304 000	40 000
Net Income	1 616 000	1 281 000	1 326 000	390 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 462 000	44 662 000	45 699 000	42 379 000
Total Current Assets	3 114 000	3 739 000	1 512 000	2 297 000
Total Assets	48 577 000	48 401 000	47 211 000	44 676 000
Total Retained Equity	20 401 000	18 785 000	17 504 000	16 179 000
Total Equity	21 101 000	19 485 000	18 204 000	16 879 000
Total Long-Term Debt	26 347 000	28 541 000	28 717 000	26 973 000
Total Current Debt	1 128 000	375 000	290 000	824 000
Total Equity and Debt	48 577 000	48 401 000	47 211 000	44 676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 464 000	1 363 000	1 332 000	644 000
Other Income	5 113 000	4 531 000	4 423 000	4 604 000
Revenue	6 578 000	5 894 000	5 756 000	5 248 000
Cost of Goods Sold	213 000	209 000	198 000	194 000
Salary Costs	522 000	473 000	417 000	457 000
Depreciation	1 483 000	1 457 000	1 252 000	1 199 000
Impairment	0	0	0	0
Expenditure	4 074 000	4 037 000	3 817 000	4 452 000
Operating Profit	2 504 000	1 857 000	1 938 000	796 000
Financial Income	404 000	338 000	340 000	356 000
Financial Costs	906 000	622 000	649 000	722 000
Financial Balance	−502 000	−284 000	−309 000	−366 000
Dividends	0	0	0	0
Net Income	1 616 000	1 281 000	1 326 000	390 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	870 000	789 000	1 015 000	1 319 000
Real Eastate	29 255 000	28 652 000	29 439 000	25 766 000
Machinery and Plant Facilities	0	2 000	8 000	30 000
Fixtures	370 000	250 000	269 000	297 000
Total Tangible Assets	29 625 000	28 905 000	29 716 000	26 093 000
Total Fiancial Fixed Assets	14 968 000	14 968 000	14 968 000	14 968 000
Total Fixed Assets	45 462 000	44 662 000	45 699 000	42 379 000
Stock	0	0	0	472 000
Total Investments	0	0	0	0
Cash, Bank	2 667 000	3 669 000	1 413 000	1 730 000
Total Current Assets	3 114 000	3 739 000	1 512 000	2 297 000
Total Assets	48 577 000	48 401 000	47 211 000	44 676 000
Total Equity	21 101 000	19 485 000	18 204 000	16 879 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 347 000	28 541 000	28 717 000	26 973 000
Creditors	78 000	88 000	151 000	681 000
Unpaid Taxes	144 000	32 000	24 000	39 000
Dividends	0	0	0	0
Other Current Debt	440 000	188 000	115 000	104 000
Total Current Debt	1 128 000	375 000	290 000	824 000
Total Equity and Debt	48 577 000	48 401 000	47 211 000	44 676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,66 %	6,57 %	7,28 %	2,31 %
Debt-to-Equity Ratio	1,25	1,46	1,58	1,6
Operating Profit Margin	38,07 %	31,51 %	33,67 %	15,17 %
Current Ratio	2,76	9,97	5,21	2,79
Quick Ratio	2,76	9,97	5,21	6,53
Equity Ratio	0,43	0,4	0,39	0,38
Gross Profit Margin	96,76 %	96,45 %	96,56 %	96,3 %