BAKKEN MOTOR AS

3036 DRAMMEN

Finances

Share Ownership

Return on Equity

19,33 %

Current Ratio

2,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	79 149 000	97 088 000	107 958 000	78 520 000
Net Income	7 727 000	10 057 000	11 762 000	778 000
Total Assets	65 985 000	59 321 000	59 905 000	36 840 000
Total Equity	39 969 000	32 243 000	22 186 000	10 424 000

Income (NOK)	2022	2021	2020	2019
Revenue	79 149 000	97 088 000	107 958 000	78 520 000
Expenditure	69 693 000	84 924 000	92 881 000	77 488 000
Operating Profit	9 456 000	12 164 000	15 078 000	1 032 000
Financial Income	439 000	1 073 000	314 000	138 000
Financial Costs	−11 000	343 000	313 000	174 000
Financial Balance	450 000	730 000	1 000	−36 000
Earnings Before Tax	9 906 000	12 894 000	15 079 000	997 000
Tax	2 179 000	2 837 000	3 317 000	219 000
Net Income	7 727 000	10 057 000	11 762 000	778 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 462 000	3 541 000	2 862 000	3 384 000
Total Current Assets	58 523 000	55 780 000	57 043 000	33 456 000
Total Assets	65 985 000	59 321 000	59 905 000	36 840 000
Total Retained Equity	38 969 000	31 243 000	21 186 000	9 424 000
Total Equity	39 969 000	32 243 000	22 186 000	10 424 000
Total Long-Term Debt	0	250 000	14 217 000	14 980 000
Total Current Debt	26 015 000	26 828 000	23 502 000	11 436 000
Total Equity and Debt	65 985 000	59 321 000	59 905 000	36 840 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	78 851 000	97 026 000	107 867 000	78 181 000
Other Income	298 000	62 000	91 000	339 000
Revenue	79 149 000	97 088 000	107 958 000	78 520 000
Cost of Goods Sold	51 949 000	67 103 000	76 468 000	60 505 000
Salary Costs	10 608 000	10 957 000	10 876 000	11 441 000
Depreciation	837 000	747 000	601 000	565 000
Impairment	0	0	0	0
Expenditure	69 693 000	84 924 000	92 881 000	77 488 000
Operating Profit	9 456 000	12 164 000	15 078 000	1 032 000
Financial Income	439 000	1 073 000	314 000	138 000
Financial Costs	−11 000	343 000	313 000	174 000
Financial Balance	450 000	730 000	1 000	−36 000
Dividends	0	0	0	0
Net Income	7 727 000	10 057 000	11 762 000	778 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	20 000	38 000	33 000	24 000
Real Eastate	506 000	647 000	91 000	106 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 820 000	2 857 000	2 738 000	3 148 000
Total Tangible Assets	3 326 000	3 504 000	2 829 000	3 254 000
Total Fiancial Fixed Assets	4 116 000	0	0	106 000
Total Fixed Assets	7 462 000	3 541 000	2 862 000	3 384 000
Stock	47 492 000	38 252 000	28 145 000	29 944 000
Total Investments	0	0	0	0
Cash, Bank	5 640 000	14 552 000	25 665 000	931 000
Total Current Assets	58 523 000	55 780 000	57 043 000	33 456 000
Total Assets	65 985 000	59 321 000	59 905 000	36 840 000
Total Equity	39 969 000	32 243 000	22 186 000	10 424 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	250 000	14 217 000	14 980 000
Creditors	17 832 000	20 211 000	17 434 000	9 678 000
Unpaid Taxes	640 000	673 000	823 000	707 000
Dividends	0	0	0	0
Other Current Debt	5 382 000	3 102 000	1 919 000	896 000
Total Current Debt	26 015 000	26 828 000	23 502 000	11 436 000
Total Equity and Debt	65 985 000	59 321 000	59 905 000	36 840 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,33 %	31,19 %	53,02 %	7,46 %
Debt-to-Equity Ratio	0	0,01	0,64	1,44
Operating Profit Margin	11,95 %	12,53 %	13,97 %	1,31 %
Current Ratio	2,25	2,08	2,43	2,93
Quick Ratio	−2,72	−4,88	−12,29	−1,81
Equity Ratio	0,61	0,54	0,37	0,28
Gross Profit Margin	34,37 %	30,88 %	29,17 %	22,94 %