BACKER EIENDOM AS

6508 KRISTIANSUND N

Finances

Return on Equity

20,09 %

Current Ratio

0,4

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 805 000	3 613 000	3 206 000	3 514 000
Net Income	2 397 000	2 169 000	1 746 000	1 985 000
Total Assets	16 261 000	15 657 000	16 550 000	18 145 000
Total Equity	11 930 000	11 533 000	11 363 000	10 617 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 805 000	3 613 000	3 206 000	3 514 000
Expenditure	806 000	819 000	853 000	821 000
Operating Profit	2 999 000	2 794 000	2 353 000	2 692 000
Financial Income	115 000	62 000	63 000	77 000
Financial Costs	41 000	75 000	177 000	226 000
Financial Balance	74 000	−13 000	−114 000	−149 000
Earnings Before Tax	3 073 000	2 781 000	2 239 000	2 544 000
Tax	676 000	612 000	493 000	560 000
Net Income	2 397 000	2 169 000	1 746 000	1 985 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 035 000	14 509 000	14 759 000	15 171 000
Total Current Assets	1 226 000	1 149 000	1 791 000	2 974 000
Total Assets	16 261 000	15 657 000	16 550 000	18 145 000
Total Retained Equity	11 330 000	10 933 000	10 763 000	10 017 000
Total Equity	11 930 000	11 533 000	11 363 000	10 617 000
Total Long-Term Debt	1 290 000	1 261 000	3 227 000	6 589 000
Total Current Debt	3 042 000	2 863 000	1 960 000	939 000
Total Equity and Debt	16 261 000	15 657 000	16 550 000	18 145 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 805 000	3 613 000	3 206 000	3 514 000
Other Income	0	0	0	0
Revenue	3 805 000	3 613 000	3 206 000	3 514 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	461 000	462 000	472 000	472 000
Impairment	0	0	0	0
Expenditure	806 000	819 000	853 000	821 000
Operating Profit	2 999 000	2 794 000	2 353 000	2 692 000
Financial Income	115 000	62 000	63 000	77 000
Financial Costs	41 000	75 000	177 000	226 000
Financial Balance	74 000	−13 000	−114 000	−149 000
Dividends	2 000 000	2 000 000	1 000 000	0
Net Income	2 397 000	2 169 000	1 746 000	1 985 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 815 000	12 276 000	12 737 000	13 199 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	57 000	57 000	57 000	68 000
Total Tangible Assets	11 871 000	12 333 000	12 795 000	13 267 000
Total Fiancial Fixed Assets	3 164 000	2 176 000	1 964 000	1 904 000
Total Fixed Assets	15 035 000	14 509 000	14 759 000	15 171 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 202 000	374 000	1 770 000	2 589 000
Total Current Assets	1 226 000	1 149 000	1 791 000	2 974 000
Total Assets	16 261 000	15 657 000	16 550 000	18 145 000
Total Equity	11 930 000	11 533 000	11 363 000	10 617 000
Short-Term Group Debt	150 000	63 000	175 000	113 000
Total Long-Term Debt	1 290 000	1 261 000	3 227 000	6 589 000
Creditors	29 000	12 000	8 000	7 000
Unpaid Taxes	148 000	139 000	141 000	119 000
Dividends	2 000 000	2 000 000	1 000 000	0
Other Current Debt	0	0	107 000	111 000
Total Current Debt	3 042 000	2 863 000	1 960 000	939 000
Total Equity and Debt	16 261 000	15 657 000	16 550 000	18 145 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,09 %	18,81 %	15,37 %	18,7 %
Debt-to-Equity Ratio	0,11	0,11	0,28	0,62
Operating Profit Margin	78,82 %	77,33 %	73,39 %	76,61 %
Current Ratio	0,4	0,4	0,91	3,17
Quick Ratio	0,4	0,4	0,91	3,17
Equity Ratio	0,73	0,74	0,69	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %