BAKKE EIENDOM AS

0191 OSLO

Finances

Share Ownership

Return on Equity

−28,76 %

Current Ratio

N/A

Debt-to-Equity Ratio

6,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	60 000	20 000
Net Income	−128 000	−131 000	−233 000	−124 000
Total Assets	3 245 000	4 640 000	4 182 000	3 758 000
Total Equity	445 000	445 000	445 000	283 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	60 000	20 000
Expenditure	39 000	24 000	220 000	45 000
Operating Profit	−39 000	−24 000	−159 000	−26 000
Financial Income	0	0	0	0
Financial Costs	124 000	145 000	139 000	133 000
Financial Balance	−124 000	−145 000	−139 000	−133 000
Earnings Before Tax	−164 000	−169 000	−298 000	−159 000
Tax	−36 000	−37 000	−65 000	−35 000
Net Income	−128 000	−131 000	−233 000	−124 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 076 000	4 051 000	3 578 000	3 275 000
Total Current Assets	169 000	588 000	603 000	484 000
Total Assets	3 245 000	4 640 000	4 182 000	3 758 000
Total Retained Equity	−160 000	−160 000	−160 000	−322 000
Total Equity	445 000	445 000	445 000	283 000
Total Long-Term Debt	2 800 000	4 194 000	3 736 000	3 458 000
Total Current Debt	0	0	0	17 000
Total Equity and Debt	3 245 000	4 640 000	4 182 000	3 758 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	20 000
Other Income	0	0	60 000	0
Revenue	0	0	60 000	20 000
Cost of Goods Sold	0	0	0	4 000
Salary Costs	0	0	0	41 000
Depreciation	0	0	0	0
Impairment	0	0	199 000	0
Expenditure	39 000	24 000	220 000	45 000
Operating Profit	−39 000	−24 000	−159 000	−26 000
Financial Income	0	0	0	0
Financial Costs	124 000	145 000	139 000	133 000
Financial Balance	−124 000	−145 000	−139 000	−133 000
Dividends	0	0	0	0
Net Income	−128 000	−131 000	−233 000	−124 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 076 000	3 076 000	3 076 000	3 275 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 076 000	3 076 000	3 076 000	3 275 000
Total Fiancial Fixed Assets	0	975 000	502 000	0
Total Fixed Assets	3 076 000	4 051 000	3 578 000	3 275 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	410 000	97 000	1 000
Total Current Assets	169 000	588 000	603 000	484 000
Total Assets	3 245 000	4 640 000	4 182 000	3 758 000
Total Equity	445 000	445 000	445 000	283 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 800 000	4 194 000	3 736 000	3 458 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	17 000
Total Current Debt	0	0	0	17 000
Total Equity and Debt	3 245 000	4 640 000	4 182 000	3 758 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−28,76 %	−29,44 %	−52,36 %	−43,82 %
Debt-to-Equity Ratio	6,29	9,42	8,4	12,22
Operating Profit Margin	-	-	−265 %	−130 %
Current Ratio	-	-	-	28,47
Quick Ratio	-	-	-	28,47
Equity Ratio	0,14	0,1	0,11	0,08
Gross Profit Margin	-	-	100 %	80 %