BAKKEN BORETTSLAG

3717 SKIEN

Finances

Share Ownership

Return on Equity

11,72 %

Current Ratio

7,89

Debt-to-Equity Ratio

2,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 147 000	2 147 000	2 147 000	2 147 000
Net Income	1 147 000	1 082 000	846 000	959 000
Total Assets	30 624 000	30 315 000	29 984 000	29 824 000
Total Equity	9 785 000	8 638 000	7 556 000	6 710 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 147 000	2 147 000	2 147 000	2 147 000
Expenditure	931 000	792 000	715 000	729 000
Operating Profit	1 216 000	1 301 000	1 235 000	1 365 000
Financial Income	29 000	3 000	8 000	19 000
Financial Costs	98 000	221 000	397 000	425 000
Financial Balance	−69 000	−218 000	−389 000	−406 000
Earnings Before Tax	1 147 000	1 136 000	1 043 000	1 012 000
Tax	0	0	0	0
Net Income	1 147 000	1 082 000	846 000	959 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 446 000	28 446 000	28 446 000	28 446 000
Total Current Assets	2 178 000	1 869 000	1 538 000	1 378 000
Total Assets	30 624 000	30 315 000	29 984 000	29 824 000
Total Retained Equity	9 785 000	8 638 000	7 556 000	6 710 000
Total Equity	9 785 000	8 638 000	7 556 000	6 710 000
Total Long-Term Debt	20 563 000	21 415 000	22 217 000	22 925 000
Total Current Debt	276 000	262 000	210 000	188 000
Total Equity and Debt	30 624 000	30 315 000	29 984 000	29 824 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 147 000	2 147 000	2 147 000	2 147 000
Revenue	2 147 000	2 147 000	2 147 000	2 147 000
Cost of Goods Sold	0	0	0	0
Salary Costs	43 000	43 000	41 000	43 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	931 000	792 000	715 000	729 000
Operating Profit	1 216 000	1 301 000	1 235 000	1 365 000
Financial Income	29 000	3 000	8 000	19 000
Financial Costs	98 000	221 000	397 000	425 000
Financial Balance	−69 000	−218 000	−389 000	−406 000
Dividends	0	0	0	0
Net Income	1 147 000	1 082 000	846 000	959 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	28 446 000	28 446 000	28 446 000	28 446 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	28 446 000	28 446 000	28 446 000	28 446 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	28 446 000	28 446 000	28 446 000	28 446 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 904 000	1 622 000	1 337 000	1 199 000
Total Current Assets	2 178 000	1 869 000	1 538 000	1 378 000
Total Assets	30 624 000	30 315 000	29 984 000	29 824 000
Total Equity	9 785 000	8 638 000	7 556 000	6 710 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 563 000	21 415 000	22 217 000	22 925 000
Creditors	270 000	262 000	210 000	188 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	0	0	0
Total Current Debt	276 000	262 000	210 000	188 000
Total Equity and Debt	30 624 000	30 315 000	29 984 000	29 824 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,72 %	12,53 %	11,2 %	14,29 %
Debt-to-Equity Ratio	2,1	2,48	2,94	3,42
Operating Profit Margin	56,64 %	60,6 %	57,52 %	63,58 %
Current Ratio	7,89	7,13	7,32	7,33
Quick Ratio	7,89	7,13	7,32	7,33
Equity Ratio	0,32	0,28	0,25	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %