BAUGE EIENDOM AS

5537 HAUGESUND

Finances

Share Ownership

Return on Equity

113,19 %

Current Ratio

0,28

Debt-to-Equity Ratio

2,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 438 000	3 271 000	3 226 000	3 168 000
Net Income	2 283 000	2 035 000	2 093 000	2 015 000
Total Assets	10 444 000	11 162 000	11 217 000	11 789 000
Total Equity	2 017 000	1 987 000	2 284 000	2 997 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 438 000	3 271 000	3 226 000	3 168 000
Expenditure	310 000	485 000	340 000	355 000
Operating Profit	3 128 000	2 786 000	2 886 000	2 813 000
Financial Income	0	0	1 000	6 000
Financial Costs	201 000	177 000	204 000	235 000
Financial Balance	−201 000	−177 000	−203 000	−229 000
Earnings Before Tax	2 927 000	2 609 000	2 684 000	2 584 000
Tax	644 000	574 000	591 000	568 000
Net Income	2 283 000	2 035 000	2 093 000	2 015 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 567 000	9 765 000	9 993 000	10 217 000
Total Current Assets	877 000	1 398 000	1 224 000	1 572 000
Total Assets	10 444 000	11 162 000	11 217 000	11 789 000
Total Retained Equity	1 017 000	987 000	1 284 000	1 997 000
Total Equity	2 017 000	1 987 000	2 284 000	2 997 000
Total Long-Term Debt	5 301 000	6 056 000	6 849 000	7 040 000
Total Current Debt	3 126 000	3 120 000	2 084 000	1 752 000
Total Equity and Debt	10 444 000	11 162 000	11 217 000	11 789 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 000	33 000	0	0
Other Income	3 425 000	3 238 000	3 226 000	3 168 000
Revenue	3 438 000	3 271 000	3 226 000	3 168 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	198 000	384 000	224 000	239 000
Impairment	0	0	0	0
Expenditure	310 000	485 000	340 000	355 000
Operating Profit	3 128 000	2 786 000	2 886 000	2 813 000
Financial Income	0	0	1 000	6 000
Financial Costs	201 000	177 000	204 000	235 000
Financial Balance	−201 000	−177 000	−203 000	−229 000
Dividends	0	0	2 500 000	0
Net Income	2 283 000	2 035 000	2 093 000	2 015 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 567 000	9 765 000	9 993 000	10 217 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 567 000	9 765 000	9 993 000	10 217 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 567 000	9 765 000	9 993 000	10 217 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	831 000	1 371 000	1 203 000	1 550 000
Total Current Assets	877 000	1 398 000	1 224 000	1 572 000
Total Assets	10 444 000	11 162 000	11 217 000	11 789 000
Total Equity	2 017 000	1 987 000	2 284 000	2 997 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 301 000	6 056 000	6 849 000	7 040 000
Creditors	31 000	27 000	0	0
Unpaid Taxes	146 000	106 000	138 000	137 000
Dividends	0	0	2 500 000	0
Other Current Debt	2 377 000	2 470 000	439 000	1 180 000
Total Current Debt	3 126 000	3 120 000	2 084 000	1 752 000
Total Equity and Debt	10 444 000	11 162 000	11 217 000	11 789 000

Financial indicators	2022	2021	2020	2019
Return on Equity	113,19 %	102,42 %	91,64 %	67,23 %
Debt-to-Equity Ratio	2,63	3,05	3	2,35
Operating Profit Margin	90,98 %	85,17 %	89,46 %	88,79 %
Current Ratio	0,28	0,45	0,59	0,9
Quick Ratio	0,28	0,45	0,59	0,9
Equity Ratio	0,19	0,18	0,2	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %