BAKKE EIENDOM AS

3170 SEM

Finances

Share Ownership

Return on Equity

243,03 %

Current Ratio

Debt-to-Equity Ratio

8,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 865 000	3 678 000	3 652 000	3 593 000
Net Income	1 762 000	1 398 000	1 362 000	1 227 000
Total Assets	8 377 000	9 279 000	11 482 000	12 145 000
Total Equity	725 000	1 943 000	545 000	2 183 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 865 000	3 678 000	3 652 000	3 593 000
Expenditure	1 391 000	1 671 000	1 661 000	1 761 000
Operating Profit	2 473 000	2 007 000	1 991 000	1 832 000
Financial Income	33 000	14 000	28 000	44 000
Financial Costs	247 000	229 000	272 000	304 000
Financial Balance	−214 000	−215 000	−244 000	−260 000
Earnings Before Tax	2 259 000	1 792 000	1 747 000	1 573 000
Tax	497 000	394 000	384 000	346 000
Net Income	1 762 000	1 398 000	1 362 000	1 227 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 132 000	7 763 000	6 740 000	7 708 000
Total Current Assets	3 245 000	1 516 000	4 742 000	4 437 000
Total Assets	8 377 000	9 279 000	11 482 000	12 145 000
Total Retained Equity	575 000	1 793 000	395 000	2 033 000
Total Equity	725 000	1 943 000	545 000	2 183 000
Total Long-Term Debt	6 027 000	6 776 000	7 395 000	7 977 000
Total Current Debt	1 626 000	560 000	3 542 000	1 985 000
Total Equity and Debt	8 377 000	9 279 000	11 482 000	12 145 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 865 000	3 678 000	3 652 000	3 593 000
Revenue	3 865 000	3 678 000	3 652 000	3 593 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	693 000	1 073 000	1 073 000	1 073 000
Impairment	0	0	0	0
Expenditure	1 391 000	1 671 000	1 661 000	1 761 000
Operating Profit	2 473 000	2 007 000	1 991 000	1 832 000
Financial Income	33 000	14 000	28 000	44 000
Financial Costs	247 000	229 000	272 000	304 000
Financial Balance	−214 000	−215 000	−244 000	−260 000
Dividends	1 000 000	0	3 000 000	1 500 000
Net Income	1 762 000	1 398 000	1 362 000	1 227 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	564 000	521 000	405 000	300 000
Real Eastate	4 569 000	5 262 000	6 335 000	7 408 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 569 000	5 262 000	6 335 000	7 408 000
Total Fiancial Fixed Assets	0	1 980 000	0	0
Total Fixed Assets	5 132 000	7 763 000	6 740 000	7 708 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 245 000	1 516 000	4 742 000	4 437 000
Total Current Assets	3 245 000	1 516 000	4 742 000	4 437 000
Total Assets	8 377 000	9 279 000	11 482 000	12 145 000
Total Equity	725 000	1 943 000	545 000	2 183 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 027 000	6 776 000	7 395 000	7 977 000
Creditors	70 000	0	0	0
Unpaid Taxes	−21 000	−6 000	−6 000	−33 000
Dividends	1 000 000	0	3 000 000	1 500 000
Other Current Debt	38 000	56 000	59 000	79 000
Total Current Debt	1 626 000	560 000	3 542 000	1 985 000
Total Equity and Debt	8 377 000	9 279 000	11 482 000	12 145 000

Financial indicators	2022	2021	2020	2019
Return on Equity	243,03 %	71,95 %	249,91 %	56,21 %
Debt-to-Equity Ratio	8,31	3,49	13,57	3,65
Operating Profit Margin	63,98 %	54,57 %	54,52 %	50,99 %
Current Ratio	2	2,71	1,34	2,24
Quick Ratio	2	2,71	1,34	2,24
Equity Ratio	0,09	0,21	0,05	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %