BAKKAMYRA AS

6570 SMØLA

Finances

Share Ownership

Return on Equity

24,04 %

Current Ratio

9,63

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 822 000	1 858 000	1 853 000	4 032 000
Net Income	542 000	516 000	440 000	631 000
Total Assets	2 610 000	2 514 000	3 668 000	6 483 000
Total Equity	2 255 000	1 713 000	1 197 000	757 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 822 000	1 858 000	1 853 000	4 032 000
Expenditure	37 000	47 000	76 000	106 000
Operating Profit	697 000	703 000	669 000	1 095 000
Financial Income	6 000	0	2 000	2 000
Financial Costs	8 000	42 000	106 000	289 000
Financial Balance	−2 000	−42 000	−104 000	−287 000
Earnings Before Tax	695 000	662 000	564 000	808 000
Tax	153 000	146 000	124 000	178 000
Net Income	542 000	516 000	440 000	631 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 117 000	2 136 000	3 244 000	0
Total Current Assets	1 493 000	378 000	425 000	6 483 000
Total Assets	2 610 000	2 514 000	3 668 000	6 483 000
Total Retained Equity	2 055 000	1 513 000	997 000	557 000
Total Equity	2 255 000	1 713 000	1 197 000	757 000
Total Long-Term Debt	200 000	651 000	2 341 000	5 093 000
Total Current Debt	155 000	150 000	131 000	633 000
Total Equity and Debt	2 610 000	2 514 000	3 668 000	6 483 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 690 000	1 690 000	1 692 000	3 912 000
Other Income	132 000	168 000	162 000	120 000
Revenue	1 822 000	1 858 000	1 853 000	4 032 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	37 000	47 000	76 000	106 000
Operating Profit	697 000	703 000	669 000	1 095 000
Financial Income	6 000	0	2 000	2 000
Financial Costs	8 000	42 000	106 000	289 000
Financial Balance	−2 000	−42 000	−104 000	−287 000
Dividends	0	0	0	0
Net Income	542 000	516 000	440 000	631 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 117 000	2 136 000	3 244 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 117 000	2 136 000	3 244 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 117 000	2 136 000	3 244 000	0
Stock	0	0	0	4 351 000
Total Investments	0	0	0	0
Cash, Bank	1 492 000	378 000	424 000	241 000
Total Current Assets	1 493 000	378 000	425 000	6 483 000
Total Assets	2 610 000	2 514 000	3 668 000	6 483 000
Total Equity	2 255 000	1 713 000	1 197 000	757 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	200 000	651 000	2 341 000	5 093 000
Creditors	2 000	4 000	2 000	31 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	1 000	4 000	448 000
Total Current Debt	155 000	150 000	131 000	633 000
Total Equity and Debt	2 610 000	2 514 000	3 668 000	6 483 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,04 %	30,12 %	36,76 %	83,36 %
Debt-to-Equity Ratio	0,09	0,38	1,96	6,73
Operating Profit Margin	38,25 %	37,84 %	36,1 %	27,16 %
Current Ratio	9,63	2,52	3,24	10,24
Quick Ratio	9,63	2,52	3,24	−1,74
Equity Ratio	0,86	0,68	0,33	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %