BAKKEN ENGINEERING AS

3736 SKIEN

Finances

Share Ownership

Return on Equity

39,85 %

Current Ratio

1,99

Debt-to-Equity Ratio

2,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 070 000	1 844 000	1 968 000	1 897 000
Net Income	106 000	−30 000	10 000	18 000
Total Assets	1 413 000	1 114 000	1 257 000	1 365 000
Total Equity	266 000	160 000	190 000	180 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 070 000	1 844 000	1 968 000	1 897 000
Expenditure	1 903 000	1 859 000	1 932 000	1 861 000
Operating Profit	166 000	−15 000	37 000	36 000
Financial Income	0	0	5 000	0
Financial Costs	31 000	24 000	28 000	12 000
Financial Balance	−31 000	−24 000	−23 000	−12 000
Earnings Before Tax	136 000	−39 000	13 000	24 000
Tax	30 000	−9 000	3 000	5 000
Net Income	106 000	−30 000	10 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	700 000	437 000	595 000	774 000
Total Current Assets	713 000	677 000	662 000	591 000
Total Assets	1 413 000	1 114 000	1 257 000	1 365 000
Total Retained Equity	131 000	26 000	56 000	46 000
Total Equity	266 000	160 000	190 000	180 000
Total Long-Term Debt	789 000	624 000	732 000	817 000
Total Current Debt	358 000	330 000	336 000	368 000
Total Equity and Debt	1 413 000	1 114 000	1 257 000	1 365 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 030 000	1 844 000	1 968 000	1 897 000
Other Income	40 000	0	0	0
Revenue	2 070 000	1 844 000	1 968 000	1 897 000
Cost of Goods Sold	0	2 000	0	0
Salary Costs	1 346 000	1 364 000	1 419 000	1 394 000
Depreciation	166 000	159 000	159 000	40 000
Impairment	0	0	0	0
Expenditure	1 903 000	1 859 000	1 932 000	1 861 000
Operating Profit	166 000	−15 000	37 000	36 000
Financial Income	0	0	5 000	0
Financial Costs	31 000	24 000	28 000	12 000
Financial Balance	−31 000	−24 000	−23 000	−12 000
Dividends	0	0	0	0
Net Income	106 000	−30 000	10 000	18 000

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	700 000	437 000	595 000	754 000
Total Tangible Assets	700 000	437 000	595 000	754 000
Total Fiancial Fixed Assets	0	0	0	20 000
Total Fixed Assets	700 000	437 000	595 000	774 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	375 000	441 000	399 000	65 000
Total Current Assets	713 000	677 000	662 000	591 000
Total Assets	1 413 000	1 114 000	1 257 000	1 365 000
Total Equity	266 000	160 000	190 000	180 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	789 000	624 000	732 000	817 000
Creditors	20 000	12 000	14 000	18 000
Unpaid Taxes	194 000	202 000	204 000	192 000
Dividends	0	0	0	0
Other Current Debt	120 000	109 000	117 000	157 000
Total Current Debt	358 000	330 000	336 000	368 000
Total Equity and Debt	1 413 000	1 114 000	1 257 000	1 365 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,85 %	−18,75 %	5,26 %	10 %
Debt-to-Equity Ratio	2,97	3,9	3,85	4,54
Operating Profit Margin	8,02 %	−0,81 %	1,88 %	1,9 %
Current Ratio	1,99	2,05	1,97	1,61
Quick Ratio	1,99	2,05	1,97	1,61
Equity Ratio	0,19	0,14	0,15	0,13
Gross Profit Margin	100 %	99,89 %	100 %	100 %