BAKKEBY BYGG AS

9537 TVERRELVDALEN

Finances

Share Ownership

Return on Equity

83,73 %

Current Ratio

0,68

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 854 000	2 381 000	854 000	429 000
Net Income	−139 000	82 000	−301 000	111 000
Total Assets	581 000	412 000	201 000	250 000
Total Equity	−166 000	−26 000	−140 000	161 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 854 000	2 381 000	854 000	429 000
Expenditure	2 995 000	2 296 000	1 150 000	287 000
Operating Profit	−142 000	85 000	−296 000	142 000
Financial Income	3 000	1 000	0	0
Financial Costs	1 000	4 000	5 000	0
Financial Balance	2 000	−3 000	−5 000	0
Earnings Before Tax	−139 000	82 000	−301 000	142 000
Tax	0	0	0	31 000
Net Income	−139 000	82 000	−301 000	111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	72 000	56 000	28 000	0
Total Current Assets	510 000	356 000	173 000	250 000
Total Assets	581 000	412 000	201 000	250 000
Total Retained Equity	−216 000	−76 000	−190 000	111 000
Total Equity	−166 000	−26 000	−140 000	161 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	747 000	438 000	341 000	89 000
Total Equity and Debt	581 000	412 000	201 000	250 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 854 000	2 373 000	854 000	429 000
Other Income	0	9 000	0	0
Revenue	2 854 000	2 381 000	854 000	429 000
Cost of Goods Sold	709 000	394 000	17 000	0
Salary Costs	1 613 000	1 504 000	872 000	236 000
Depreciation	12 000	6 000	3 000	0
Impairment	0	0	0	0
Expenditure	2 995 000	2 296 000	1 150 000	287 000
Operating Profit	−142 000	85 000	−296 000	142 000
Financial Income	3 000	1 000	0	0
Financial Costs	1 000	4 000	5 000	0
Financial Balance	2 000	−3 000	−5 000	0
Dividends	0	0	0	0
Net Income	−139 000	82 000	−301 000	111 000

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	44 000	0	0	0
Fixtures	0	56 000	28 000	0
Total Tangible Assets	44 000	56 000	28 000	0
Total Fiancial Fixed Assets	28 000	0	0	0
Total Fixed Assets	72 000	56 000	28 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	168 000	224 000	101 000	211 000
Total Current Assets	510 000	356 000	173 000	250 000
Total Assets	581 000	412 000	201 000	250 000
Total Equity	−166 000	−26 000	−140 000	161 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	205 000	47 000	29 000	1 000
Unpaid Taxes	168 000	165 000	151 000	31 000
Dividends	0	0	0	0
Other Current Debt	374 000	226 000	162 000	26 000
Total Current Debt	747 000	438 000	341 000	89 000
Total Equity and Debt	581 000	412 000	201 000	250 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,73 %	−315,38 %	215 %	68,94 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−4,98 %	3,57 %	−34,66 %	33,1 %
Current Ratio	0,68	0,81	0,51	2,81
Quick Ratio	0,68	0,81	0,51	2,81
Equity Ratio	−0,29	−0,06	−0,7	0,64
Gross Profit Margin	75,16 %	83,45 %	98,01 %	100 %