BAKERY CONSULT AS

7043 TRONDHEIM

Finances

Return on Equity

9,96 %

Current Ratio

0,81

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	100 104 000	0	0	0
Net Income	2 716 000	4 000	−6 000	−8 000
Total Assets	52 046 000	21 569 000	4 098 000	4 106 000
Total Equity	27 282 000	17 437 000	4 093 000	4 099 000

Income (NOK)	2022	2021	2020	2019
Revenue	100 104 000	0	0	0
Expenditure	97 061 000	7 000	6 000	8 000
Operating Profit	3 042 000	−7 000	−6 000	−8 000
Financial Income	576 000	0	0	0
Financial Costs	233 000	0	0	0
Financial Balance	343 000	0	0	0
Earnings Before Tax	3 385 000	−7 000	−6 000	−8 000
Tax	669 000	−11 000	0	0
Net Income	2 716 000	4 000	−6 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 655 000	21 558 000	4 080 000	4 080 000
Total Current Assets	14 391 000	11 000	18 000	26 000
Total Assets	52 046 000	21 569 000	4 098 000	4 106 000
Total Retained Equity	12 036 000	2 192 000	13 000	19 000
Total Equity	27 282 000	17 437 000	4 093 000	4 099 000
Total Long-Term Debt	6 897 000	3 647 000	0	0
Total Current Debt	17 867 000	485 000	5 000	7 000
Total Equity and Debt	52 046 000	21 569 000	4 098 000	4 106 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	98 449 000	0	0	0
Other Income	1 655 000	0	0	0
Revenue	100 104 000	0	0	0
Cost of Goods Sold	22 940 000	0	0	0
Salary Costs	50 030 000	0	0	0
Depreciation	3 282 000	0	0	0
Impairment	0	0	0	0
Expenditure	97 061 000	7 000	6 000	8 000
Operating Profit	3 042 000	−7 000	−6 000	−8 000
Financial Income	576 000	0	0	0
Financial Costs	233 000	0	0	0
Financial Balance	343 000	0	0	0
Dividends	792 000	450 000	0	0
Net Income	2 716 000	4 000	−6 000	−8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 653 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 693 000	0	0	0
Total Tangible Assets	37 345 000	0	0	0
Total Fiancial Fixed Assets	309 000	21 558 000	4 080 000	4 080 000
Total Fixed Assets	37 655 000	21 558 000	4 080 000	4 080 000
Stock	1 402 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 997 000	11 000	18 000	26 000
Total Current Assets	14 391 000	11 000	18 000	26 000
Total Assets	52 046 000	21 569 000	4 098 000	4 106 000
Total Equity	27 282 000	17 437 000	4 093 000	4 099 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 897 000	3 647 000	0	0
Creditors	4 557 000	0	0	2 000
Unpaid Taxes	4 443 000	0	0	0
Dividends	792 000	450 000	0	0
Other Current Debt	7 469 000	35 000	5 000	5 000
Total Current Debt	17 867 000	485 000	5 000	7 000
Total Equity and Debt	52 046 000	21 569 000	4 098 000	4 106 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,96 %	0,02 %	−0,15 %	−0,2 %
Debt-to-Equity Ratio	0,25	0,21	0	0
Operating Profit Margin	3,04 %	-	-	-
Current Ratio	0,81	0,02	3,6	3,71
Quick Ratio	0,87	0,02	3,6	3,71
Equity Ratio	0,52	0,81	1	1
Gross Profit Margin	77,08 %	-	-	-