BR. BAKKEN EIENDOM AS

2420 TRYSIL

Finances

Share Ownership

Return on Equity

3,7 %

Current Ratio

8,86

Debt-to-Equity Ratio

0,91

Key figures (NOK)	2022	2021	2020
Revenue	624 000	407 000	443 000
Net Income	56 000	164 000	228 000
Total Assets	3 006 000	2 614 000	1 863 000
Total Equity	1 514 000	1 458 000	293 000

Income (NOK)	2022	2021	2020
Revenue	624 000	407 000	443 000
Expenditure	482 000	197 000	163 000
Operating Profit	143 000	210 000	280 000
Financial Income	3 000	1 000	3 000
Financial Costs	73 000	0	0
Financial Balance	−70 000	1 000	3 000
Earnings Before Tax	72 000	211 000	283 000
Tax	16 000	46 000	55 000
Net Income	56 000	164 000	228 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 960 000	1 992 000	919 000
Total Current Assets	1 046 000	622 000	944 000
Total Assets	3 006 000	2 614 000	1 863 000
Total Retained Equity	449 000	393 000	228 000
Total Equity	1 514 000	1 458 000	293 000
Total Long-Term Debt	1 374 000	446 000	1 433 000
Total Current Debt	118 000	710 000	137 000
Total Equity and Debt	3 006 000	2 614 000	1 863 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	624 000	407 000	443 000
Revenue	624 000	407 000	443 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	103 000	35 000	53 000
Impairment	0	0	0
Expenditure	482 000	197 000	163 000
Operating Profit	143 000	210 000	280 000
Financial Income	3 000	1 000	3 000
Financial Costs	73 000	0	0
Financial Balance	−70 000	1 000	3 000
Dividends	0	0	0
Net Income	56 000	164 000	228 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	1 644 000	1 661 000	919 000
Machinery and Plant Facilities	0	0	0
Fixtures	31 000	0	0
Total Tangible Assets	1 674 000	1 661 000	919 000
Total Fiancial Fixed Assets	285 000	331 000	0
Total Fixed Assets	1 960 000	1 992 000	919 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	859 000	431 000	654 000
Total Current Assets	1 046 000	622 000	944 000
Total Assets	3 006 000	2 614 000	1 863 000
Total Equity	1 514 000	1 458 000	293 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 374 000	446 000	1 433 000
Creditors	84 000	0	0
Unpaid Taxes	0	0	80 000
Dividends	0	0	0
Other Current Debt	17 000	677 000	2 000
Total Current Debt	118 000	710 000	137 000
Total Equity and Debt	3 006 000	2 614 000	1 863 000

Financial indicators	2022	2021	2020
Return on Equity	3,7 %	11,25 %	77,82 %
Debt-to-Equity Ratio	0,91	0,31	4,89
Operating Profit Margin	22,92 %	51,6 %	63,21 %
Current Ratio	8,86	0,88	6,89
Quick Ratio	8,86	0,88	6,89
Equity Ratio	0,5	0,56	0,16
Gross Profit Margin	100 %	100 %	100 %