DIN BAKER AS

0366 OSLO

Finances

Share Ownership

Return on Equity

128,44 %

Current Ratio

1,4

Debt-to-Equity Ratio

0,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 666 000	16 641 000	13 473 000	15 011 000
Net Income	7 543 000	5 749 000	4 712 000	5 604 000
Total Assets	23 877 000	20 689 000	20 338 000	23 623 000
Total Equity	5 873 000	5 873 000	7 220 000	8 551 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 666 000	16 641 000	13 473 000	15 011 000
Expenditure	12 051 000	9 287 000	7 460 000	7 863 000
Operating Profit	9 614 000	7 354 000	6 013 000	7 149 000
Financial Income	60 000	27 000	32 000	42 000
Financial Costs	5 000	1 000	2 000	1 000
Financial Balance	55 000	26 000	30 000	41 000
Earnings Before Tax	9 669 000	7 379 000	6 043 000	7 190 000
Tax	2 126 000	1 631 000	1 331 000	1 586 000
Net Income	7 543 000	5 749 000	4 712 000	5 604 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 460 000	3 269 000	5 471 000	7 621 000
Total Current Assets	21 417 000	17 421 000	14 867 000	16 002 000
Total Assets	23 877 000	20 689 000	20 338 000	23 623 000
Total Retained Equity	5 185 000	5 185 000	6 583 000	7 914 000
Total Equity	5 873 000	5 873 000	7 220 000	8 551 000
Total Long-Term Debt	2 707 000	3 442 000	4 226 000	5 031 000
Total Current Debt	15 298 000	11 375 000	8 891 000	10 041 000
Total Equity and Debt	23 877 000	20 689 000	20 338 000	23 623 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 196 000	2 473 000	893 000	2 769 000
Other Income	20 470 000	14 168 000	12 580 000	12 242 000
Revenue	21 666 000	16 641 000	13 473 000	15 011 000
Cost of Goods Sold	5 100 000	3 277 000	2 045 000	2 700 000
Salary Costs	4 012 000	3 695 000	3 667 000	3 382 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 051 000	9 287 000	7 460 000	7 863 000
Operating Profit	9 614 000	7 354 000	6 013 000	7 149 000
Financial Income	60 000	27 000	32 000	42 000
Financial Costs	5 000	1 000	2 000	1 000
Financial Balance	55 000	26 000	30 000	41 000
Dividends	7 543 000	7 146 000	6 043 000	7 190 000
Net Income	7 543 000	5 749 000	4 712 000	5 604 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 397 000	2 729 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	45 000	49 000	49 000	63 000
Total Tangible Assets	45 000	49 000	49 000	63 000
Total Fiancial Fixed Assets	2 415 000	3 220 000	4 024 000	4 829 000
Total Fixed Assets	2 460 000	3 269 000	5 471 000	7 621 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 266 000	10 139 000	9 660 000	11 049 000
Total Current Assets	21 417 000	17 421 000	14 867 000	16 002 000
Total Assets	23 877 000	20 689 000	20 338 000	23 623 000
Total Equity	5 873 000	5 873 000	7 220 000	8 551 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 707 000	3 442 000	4 226 000	5 031 000
Creditors	387 000	220 000	141 000	219 000
Unpaid Taxes	877 000	750 000	606 000	644 000
Dividends	7 543 000	7 146 000	6 043 000	7 190 000
Other Current Debt	4 365 000	3 026 000	2 101 000	1 988 000
Total Current Debt	15 298 000	11 375 000	8 891 000	10 041 000
Total Equity and Debt	23 877 000	20 689 000	20 338 000	23 623 000

Financial indicators	2022	2021	2020	2019
Return on Equity	128,44 %	97,89 %	65,26 %	65,54 %
Debt-to-Equity Ratio	0,46	0,59	0,59	0,59
Operating Profit Margin	44,37 %	44,19 %	44,63 %	47,63 %
Current Ratio	1,4	1,53	1,67	1,59
Quick Ratio	1,4	1,53	1,67	1,59
Equity Ratio	0,25	0,28	0,36	0,36
Gross Profit Margin	76,46 %	80,31 %	84,82 %	82,01 %