BAKKLANDET RAMME & KUNST AS

7013 TRONDHEIM

Finances

Return on Equity

2,81 %

Current Ratio

2,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 559 000	5 268 000	2 933 000	2 723 000
Net Income	27 000	297 000	100 000	68 000
Total Assets	1 868 000	1 534 000	956 000	833 000
Total Equity	962 000	936 000	639 000	538 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 559 000	5 268 000	2 933 000	2 723 000
Expenditure	4 493 000	4 860 000	2 791 000	2 619 000
Operating Profit	66 000	409 000	141 000	103 000
Financial Income	0	0	0	0
Financial Costs	27 000	28 000	13 000	16 000
Financial Balance	−27 000	−28 000	−13 000	−16 000
Earnings Before Tax	40 000	381 000	129 000	88 000
Tax	13 000	84 000	29 000	20 000
Net Income	27 000	297 000	100 000	68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	0	0	0
Total Current Assets	1 818 000	1 534 000	956 000	833 000
Total Assets	1 868 000	1 534 000	956 000	833 000
Total Retained Equity	862 000	836 000	539 000	438 000
Total Equity	962 000	936 000	639 000	538 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	905 000	598 000	317 000	295 000
Total Equity and Debt	1 868 000	1 534 000	956 000	833 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 559 000	5 268 000	2 933 000	2 723 000
Other Income	0	0	0	0
Revenue	4 559 000	5 268 000	2 933 000	2 723 000
Cost of Goods Sold	1 724 000	2 749 000	986 000	808 000
Salary Costs	1 803 000	1 447 000	1 221 000	1 183 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 493 000	4 860 000	2 791 000	2 619 000
Operating Profit	66 000	409 000	141 000	103 000
Financial Income	0	0	0	0
Financial Costs	27 000	28 000	13 000	16 000
Financial Balance	−27 000	−28 000	−13 000	−16 000
Dividends	0	0	0	0
Net Income	27 000	297 000	100 000	68 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	50 000	0	0	0
Total Fixed Assets	50 000	0	0	0
Stock	575 000	339 000	257 000	237 000
Total Investments	0	0	0	0
Cash, Bank	743 000	720 000	356 000	259 000
Total Current Assets	1 818 000	1 534 000	956 000	833 000
Total Assets	1 868 000	1 534 000	956 000	833 000
Total Equity	962 000	936 000	639 000	538 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	307 000	153 000	83 000	51 000
Unpaid Taxes	428 000	247 000	111 000	132 000
Dividends	0	0	0	0
Other Current Debt	157 000	114 000	95 000	92 000
Total Current Debt	905 000	598 000	317 000	295 000
Total Equity and Debt	1 868 000	1 534 000	956 000	833 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,81 %	31,73 %	15,65 %	12,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,45 %	7,76 %	4,81 %	3,78 %
Current Ratio	2,01	2,57	3,02	2,82
Quick Ratio	5,51	5,92	15,93	14,36
Equity Ratio	0,51	0,61	0,67	0,65
Gross Profit Margin	62,18 %	47,82 %	66,38 %	70,33 %