BAKKEN BYGDESERVICE AS

2930 BAGN

Finances

Share Ownership

Return on Equity

−83,33 %

Current Ratio

47,83

Debt-to-Equity Ratio

−91,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	81 000	92 000	49 000	62 000
Net Income	5 000	2 000	−33 000	−10 000
Total Assets	550 000	542 000	539 000	572 000
Total Equity	−6 000	−11 000	−13 000	20 000

Income (NOK)	2022	2021	2020	2019
Revenue	81 000	92 000	49 000	62 000
Expenditure	76 000	90 000	81 000	72 000
Operating Profit	5 000	2 000	−33 000	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	5 000	2 000	−33 000	−10 000
Tax	0	0	0	0
Net Income	5 000	2 000	−33 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	263 000	305 000	346 000	388 000
Total Current Assets	287 000	237 000	192 000	184 000
Total Assets	550 000	542 000	539 000	572 000
Total Retained Equity	−36 000	−41 000	−43 000	−10 000
Total Equity	−6 000	−11 000	−13 000	20 000
Total Long-Term Debt	550 000	550 000	550 000	550 000
Total Current Debt	6 000	2 000	1 000	2 000
Total Equity and Debt	550 000	542 000	539 000	572 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	81 000	92 000	49 000	62 000
Other Income	0	0	0	0
Revenue	81 000	92 000	49 000	62 000
Cost of Goods Sold	25 000	30 000	5 000	13 000
Salary Costs	0	0	0	0
Depreciation	42 000	42 000	42 000	31 000
Impairment	0	0	0	0
Expenditure	76 000	90 000	81 000	72 000
Operating Profit	5 000	2 000	−33 000	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	5 000	2 000	−33 000	−10 000

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	263 000	305 000	346 000	388 000
Fixtures	0	0	0	0
Total Tangible Assets	263 000	305 000	346 000	388 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	263 000	305 000	346 000	388 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	287 000	235 000	191 000	182 000
Total Current Assets	287 000	237 000	192 000	184 000
Total Assets	550 000	542 000	539 000	572 000
Total Equity	−6 000	−11 000	−13 000	20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	550 000	550 000	550 000	550 000
Creditors	0	1 000	0	0
Unpaid Taxes	6 000	1 000	1 000	2 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	6 000	2 000	1 000	2 000
Total Equity and Debt	550 000	542 000	539 000	572 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−83,33 %	−18,18 %	253,85 %	−50 %
Debt-to-Equity Ratio	−91,67	−50	−42,31	27,5
Operating Profit Margin	6,17 %	2,17 %	−67,35 %	−16,13 %
Current Ratio	47,83	118,5	192	92
Quick Ratio	47,83	118,5	192	92
Equity Ratio	−0,01	−0,02	−0,02	0,03
Gross Profit Margin	69,14 %	67,39 %	89,8 %	79,03 %