BAKERGÅRDEN AS

6320 ISFJORDEN

Finances

Share Ownership

Return on Equity

10,01 %

Current Ratio

0,82

Debt-to-Equity Ratio

0,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	503 000	479 000	446 000
Net Income	111 000	67 000	140 000	90 000
Total Assets	1 643 000	1 549 000	1 411 000	1 311 000
Total Equity	1 109 000	998 000	931 000	791 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	503 000	479 000	446 000
Expenditure	347 000	414 000	317 000	334 000
Operating Profit	133 000	89 000	162 000	112 000
Financial Income	0	0	0	0
Financial Costs	22 000	23 000	23 000	23 000
Financial Balance	−22 000	−23 000	−23 000	−23 000
Earnings Before Tax	111 000	67 000	140 000	90 000
Tax	0	0	0	0
Net Income	111 000	67 000	140 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 573 000	973 000	1 006 000	1 038 000
Total Current Assets	69 000	576 000	405 000	273 000
Total Assets	1 643 000	1 549 000	1 411 000	1 311 000
Total Retained Equity	1 009 000	898 000	831 000	691 000
Total Equity	1 109 000	998 000	931 000	791 000
Total Long-Term Debt	450 000	450 000	450 000	450 000
Total Current Debt	84 000	101 000	29 000	70 000
Total Equity and Debt	1 643 000	1 549 000	1 411 000	1 311 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	480 000	503 000	479 000	446 000
Other Income	0	0	0	0
Revenue	480 000	503 000	479 000	446 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	60 000	33 000	33 000	33 000
Impairment	0	0	0	0
Expenditure	347 000	414 000	317 000	334 000
Operating Profit	133 000	89 000	162 000	112 000
Financial Income	0	0	0	0
Financial Costs	22 000	23 000	23 000	23 000
Financial Balance	−22 000	−23 000	−23 000	−23 000
Dividends	0	0	0	0
Net Income	111 000	67 000	140 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	75 000	75 000	75 000	75 000
Real Eastate	1 474 000	891 000	917 000	943 000
Machinery and Plant Facilities	24 000	7 000	13 000	20 000
Fixtures	0	0	0	0
Total Tangible Assets	1 498 000	898 000	930 000	963 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 573 000	973 000	1 006 000	1 038 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	69 000	576 000	391 000	259 000
Total Current Assets	69 000	576 000	405 000	273 000
Total Assets	1 643 000	1 549 000	1 411 000	1 311 000
Total Equity	1 109 000	998 000	931 000	791 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	450 000	450 000	450 000	450 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	84 000	101 000	29 000	70 000
Total Current Debt	84 000	101 000	29 000	70 000
Total Equity and Debt	1 643 000	1 549 000	1 411 000	1 311 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,01 %	6,71 %	15,04 %	11,38 %
Debt-to-Equity Ratio	0,41	0,45	0,48	0,57
Operating Profit Margin	27,71 %	17,69 %	33,82 %	25,11 %
Current Ratio	0,82	5,7	13,97	3,9
Quick Ratio	0,82	5,7	13,97	3,9
Equity Ratio	0,67	0,64	0,66	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %