BAKKESMIA AS

6156 ØRSTA

Finances

Share Ownership

Return on Equity

8,16 %

Current Ratio

3,31

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 144 000	10 143 000	9 293 000	7 086 000
Net Income	601 000	1 236 000	175 000	432 000
Total Assets	10 757 000	10 232 000	8 627 000	8 528 000
Total Equity	7 368 000	6 766 000	5 530 000	5 355 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 144 000	10 143 000	9 293 000	7 086 000
Expenditure	9 356 000	8 523 000	9 013 000	6 495 000
Operating Profit	787 000	1 621 000	281 000	592 000
Financial Income	44 000	9 000	5 000	20 000
Financial Costs	60 000	42 000	52 000	58 000
Financial Balance	−16 000	−33 000	−47 000	−38 000
Earnings Before Tax	771 000	1 588 000	234 000	555 000
Tax	170 000	352 000	59 000	123 000
Net Income	601 000	1 236 000	175 000	432 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 490 000	5 106 000	4 954 000	5 493 000
Total Current Assets	6 267 000	5 126 000	3 673 000	3 035 000
Total Assets	10 757 000	10 232 000	8 627 000	8 528 000
Total Retained Equity	7 336 000	6 735 000	5 499 000	5 324 000
Total Equity	7 368 000	6 766 000	5 530 000	5 355 000
Total Long-Term Debt	1 497 000	1 693 000	1 841 000	2 022 000
Total Current Debt	1 893 000	1 773 000	1 255 000	1 150 000
Total Equity and Debt	10 757 000	10 232 000	8 627 000	8 528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 144 000	10 143 000	9 293 000	6 876 000
Other Income	0	0	0	210 000
Revenue	10 144 000	10 143 000	9 293 000	7 086 000
Cost of Goods Sold	5 126 000	4 508 000	5 120 000	2 853 000
Salary Costs	2 704 000	2 695 000	2 505 000	2 352 000
Depreciation	616 000	537 000	539 000	444 000
Impairment	0	0	0	0
Expenditure	9 356 000	8 523 000	9 013 000	6 495 000
Operating Profit	787 000	1 621 000	281 000	592 000
Financial Income	44 000	9 000	5 000	20 000
Financial Costs	60 000	42 000	52 000	58 000
Financial Balance	−16 000	−33 000	−47 000	−38 000
Dividends	0	0	0	0
Net Income	601 000	1 236 000	175 000	432 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 129 000	2 274 000	2 434 000	2 594 000
Machinery and Plant Facilities	593 000	766 000	156 000	236 000
Fixtures	1 769 000	2 067 000	2 365 000	2 663 000
Total Tangible Assets	4 490 000	5 106 000	4 954 000	5 493 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 490 000	5 106 000	4 954 000	5 493 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 207 000	3 570 000	1 345 000	2 186 000
Total Current Assets	6 267 000	5 126 000	3 673 000	3 035 000
Total Assets	10 757 000	10 232 000	8 627 000	8 528 000
Total Equity	7 368 000	6 766 000	5 530 000	5 355 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 497 000	1 693 000	1 841 000	2 022 000
Creditors	642 000	591 000	308 000	263 000
Unpaid Taxes	628 000	392 000	401 000	473 000
Dividends	0	0	0	0
Other Current Debt	429 000	467 000	483 000	412 000
Total Current Debt	1 893 000	1 773 000	1 255 000	1 150 000
Total Equity and Debt	10 757 000	10 232 000	8 627 000	8 528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,16 %	18,27 %	3,16 %	8,07 %
Debt-to-Equity Ratio	0,2	0,25	0,33	0,38
Operating Profit Margin	7,76 %	15,98 %	3,02 %	8,35 %
Current Ratio	3,31	2,89	2,93	2,64
Quick Ratio	3,31	2,89	2,93	2,64
Equity Ratio	0,68	0,66	0,64	0,63
Gross Profit Margin	49,47 %	55,56 %	44,9 %	59,74 %