BAKERI EIENDOM AS

3057 SOLBERGELVA

Finances

Share Ownership

Return on Equity

21,09 %

Current Ratio

1,73

Debt-to-Equity Ratio

1,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 356 000	3 350 000	3 292 000	3 422 000
Net Income	1 508 000	1 443 000	1 446 000	1 348 000
Total Assets	17 971 000	18 312 000	18 382 000	18 510 000
Total Equity	7 149 000	6 638 000	5 766 000	4 530 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 356 000	3 350 000	3 292 000	3 422 000
Expenditure	1 097 000	1 259 000	1 101 000	1 283 000
Operating Profit	2 259 000	2 091 000	2 190 000	2 139 000
Financial Income	37 000	1 000	2 000	8 000
Financial Costs	363 000	243 000	339 000	419 000
Financial Balance	−326 000	−242 000	−337 000	−411 000
Earnings Before Tax	1 933 000	1 850 000	1 853 000	1 728 000
Tax	425 000	407 000	407 000	380 000
Net Income	1 508 000	1 443 000	1 446 000	1 348 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 032 000	15 914 000	16 797 000	17 678 000
Total Current Assets	2 939 000	2 398 000	1 585 000	832 000
Total Assets	17 971 000	18 312 000	18 382 000	18 510 000
Total Retained Equity	6 124 000	5 613 000	4 741 000	3 505 000
Total Equity	7 149 000	6 638 000	5 766 000	4 530 000
Total Long-Term Debt	9 128 000	10 415 000	11 725 000	12 957 000
Total Current Debt	1 694 000	1 259 000	891 000	1 023 000
Total Equity and Debt	17 971 000	18 312 000	18 382 000	18 510 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 356 000	3 350 000	3 292 000	3 422 000
Revenue	3 356 000	3 350 000	3 292 000	3 422 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	882 000	882 000	882 000	884 000
Impairment	0	0	0	0
Expenditure	1 097 000	1 259 000	1 101 000	1 283 000
Operating Profit	2 259 000	2 091 000	2 190 000	2 139 000
Financial Income	37 000	1 000	2 000	8 000
Financial Costs	363 000	243 000	339 000	419 000
Financial Balance	−326 000	−242 000	−337 000	−411 000
Dividends	0	0	0	0
Net Income	1 508 000	1 443 000	1 446 000	1 348 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 032 000	15 914 000	16 797 000	17 678 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 032 000	15 914 000	16 797 000	17 678 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 032 000	15 914 000	16 797 000	17 678 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 822 000	2 277 000	1 324 000	612 000
Total Current Assets	2 939 000	2 398 000	1 585 000	832 000
Total Assets	17 971 000	18 312 000	18 382 000	18 510 000
Total Equity	7 149 000	6 638 000	5 766 000	4 530 000
Short-Term Group Debt	1 278 000	732 000	319 000	429 000
Total Long-Term Debt	9 128 000	10 415 000	11 725 000	12 957 000
Creditors	47 000	48 000	39 000	0
Unpaid Taxes	133 000	135 000	132 000	168 000
Dividends	0	0	0	0
Other Current Debt	38 000	23 000	20 000	37 000
Total Current Debt	1 694 000	1 259 000	891 000	1 023 000
Total Equity and Debt	17 971 000	18 312 000	18 382 000	18 510 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,09 %	21,74 %	25,08 %	29,76 %
Debt-to-Equity Ratio	1,28	1,57	2,03	2,86
Operating Profit Margin	67,31 %	62,42 %	66,52 %	62,51 %
Current Ratio	1,73	1,9	1,78	0,81
Quick Ratio	1,73	1,9	1,78	0,81
Equity Ratio	0,4	0,36	0,31	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %