BAKKETUNET EIENDOM AS

2420 TRYSIL

Finances

Share Ownership

Return on Equity

−31,66 %

Current Ratio

9,29

Debt-to-Equity Ratio

5,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	854 000	645 000	658 000	357 000
Net Income	−655 000	−391 000	−366 000	−841 000
Total Assets	13 515 000	15 054 000	16 410 000	16 834 000
Total Equity	2 069 000	2 724 000	3 115 000	3 480 000

Income (NOK)	2022	2021	2020	2019
Revenue	854 000	645 000	658 000	357 000
Expenditure	1 091 000	744 000	664 000	953 000
Operating Profit	−237 000	−99 000	−5 000	−596 000
Financial Income	5 000	5 000	5 000	5 000
Financial Costs	422 000	297 000	393 000	487 000
Financial Balance	−417 000	−292 000	−388 000	−482 000
Earnings Before Tax	−655 000	−391 000	−394 000	−1 078 000
Tax	0	0	−28 000	−237 000
Net Income	−655 000	−391 000	−366 000	−841 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 685 000	11 950 000	12 241 000	11 855 000
Total Current Assets	1 830 000	3 104 000	4 169 000	4 979 000
Total Assets	13 515 000	15 054 000	16 410 000	16 834 000
Total Retained Equity	−5 200 000	−4 545 000	−4 154 000	−3 788 000
Total Equity	2 069 000	2 724 000	3 115 000	3 480 000
Total Long-Term Debt	11 250 000	12 150 000	13 050 000	13 303 000
Total Current Debt	197 000	181 000	245 000	51 000
Total Equity and Debt	13 515 000	15 054 000	16 410 000	16 834 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	854 000	645 000	658 000	357 000
Other Income	0	0	0	0
Revenue	854 000	645 000	658 000	357 000
Cost of Goods Sold	85 000	65 000	66 000	36 000
Salary Costs	0	0	0	0
Depreciation	265 000	265 000	250 000	383 000
Impairment	0	0	0	0
Expenditure	1 091 000	744 000	664 000	953 000
Operating Profit	−237 000	−99 000	−5 000	−596 000
Financial Income	5 000	5 000	5 000	5 000
Financial Costs	422 000	297 000	393 000	487 000
Financial Balance	−417 000	−292 000	−388 000	−482 000
Dividends	0	0	0	0
Net Income	−655 000	−391 000	−366 000	−841 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 590 000	11 811 000	12 042 000	11 855 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	96 000	139 000	198 000	0
Total Tangible Assets	11 685 000	11 950 000	12 241 000	11 855 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 685 000	11 950 000	12 241 000	11 855 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	158 000	0	0	27 000
Total Current Assets	1 830 000	3 104 000	4 169 000	4 979 000
Total Assets	13 515 000	15 054 000	16 410 000	16 834 000
Total Equity	2 069 000	2 724 000	3 115 000	3 480 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 250 000	12 150 000	13 050 000	13 303 000
Creditors	86 000	113 000	54 000	48 000
Unpaid Taxes	0	10 000	0	0
Dividends	0	0	0	0
Other Current Debt	111 000	58 000	191 000	3 000
Total Current Debt	197 000	181 000	245 000	51 000
Total Equity and Debt	13 515 000	15 054 000	16 410 000	16 834 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,66 %	−14,35 %	−11,75 %	−24,17 %
Debt-to-Equity Ratio	5,44	4,46	4,19	3,82
Operating Profit Margin	−27,75 %	−15,35 %	−0,76 %	−166,95 %
Current Ratio	9,29	17,15	17,02	97,63
Quick Ratio	9,29	17,15	17,02	97,63
Equity Ratio	0,15	0,18	0,19	0,21
Gross Profit Margin	90,05 %	89,92 %	89,97 %	89,92 %