BAKS EIENDOM AS

9012 TROMSØ

Finances

Share Ownership

Return on Equity

2,3 %

Current Ratio

3,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	744 000	737 000	734 000	609 000
Net Income	77 000	62 000	−114 000	−22 000
Total Assets	3 474 000	3 580 000	3 584 000	6 240 000
Total Equity	3 347 000	3 270 000	3 208 000	3 322 000

Income (NOK)	2022	2021	2020	2019
Revenue	744 000	737 000	734 000	609 000
Expenditure	612 000	654 000	858 000	633 000
Operating Profit	131 000	83 000	−124 000	−23 000
Financial Income	0	0	0	0
Financial Costs	2 000	5 000	1 000	5 000
Financial Balance	−2 000	−5 000	−1 000	−5 000
Earnings Before Tax	129 000	78 000	−124 000	−28 000
Tax	52 000	16 000	−11 000	−6 000
Net Income	77 000	62 000	−114 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 984 000	3 134 000	3 308 000	3 483 000
Total Current Assets	490 000	447 000	276 000	2 757 000
Total Assets	3 474 000	3 580 000	3 584 000	6 240 000
Total Retained Equity	1 737 000	1 660 000	1 598 000	1 711 000
Total Equity	3 347 000	3 270 000	3 208 000	3 322 000
Total Long-Term Debt	0	0	0	11 000
Total Current Debt	127 000	311 000	377 000	2 907 000
Total Equity and Debt	3 474 000	3 580 000	3 584 000	6 240 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	744 000	737 000	734 000	609 000
Revenue	744 000	737 000	734 000	609 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	90 000
Depreciation	178 000	175 000	175 000	162 000
Impairment	0	0	0	0
Expenditure	612 000	654 000	858 000	633 000
Operating Profit	131 000	83 000	−124 000	−23 000
Financial Income	0	0	0	0
Financial Costs	2 000	5 000	1 000	5 000
Financial Balance	−2 000	−5 000	−1 000	−5 000
Dividends	0	0	0	0
Net Income	77 000	62 000	−114 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 959 000	3 134 000	3 308 000	3 483 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	25 000	0	0	0
Total Tangible Assets	2 984 000	3 134 000	3 308 000	3 483 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 984 000	3 134 000	3 308 000	3 483 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	265 000	28 000	225 000	829 000
Total Current Assets	490 000	447 000	276 000	2 757 000
Total Assets	3 474 000	3 580 000	3 584 000	6 240 000
Total Equity	3 347 000	3 270 000	3 208 000	3 322 000
Short-Term Group Debt	0	160 000	0	2 721 000
Total Long-Term Debt	0	0	0	11 000
Creditors	3 000	67 000	297 000	47 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	72 000	68 000	80 000	139 000
Total Current Debt	127 000	311 000	377 000	2 907 000
Total Equity and Debt	3 474 000	3 580 000	3 584 000	6 240 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,3 %	1,9 %	−3,55 %	−0,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,61 %	11,26 %	−16,89 %	−3,78 %
Current Ratio	3,86	1,44	0,73	0,95
Quick Ratio	3,86	1,44	0,73	0,95
Equity Ratio	0,96	0,91	0,9	0,53
Gross Profit Margin	100 %	100 %	100 %	100 %