BAKERIHJØRNET EIENDOM AS

2821 GJØVIK

Finances

Share Ownership

Return on Equity

0,59 %

Current Ratio

4,69

Debt-to-Equity Ratio

2,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	912 000	4 184 000	9 699 000	1 270 000
Net Income	18 000	2 032 000	436 000	−417 000
Total Assets	12 113 000	12 793 000	18 399 000	28 786 000
Total Equity	3 045 000	3 027 000	996 000	560 000

Income (NOK)	2022	2021	2020	2019
Revenue	912 000	4 184 000	9 699 000	1 270 000
Expenditure	613 000	1 340 000	695 000	1 010 000
Operating Profit	298 000	2 843 000	1 003 000	260 000
Financial Income	3 000	3 000	0	1 000
Financial Costs	278 000	242 000	444 000	795 000
Financial Balance	−275 000	−239 000	−444 000	−794 000
Earnings Before Tax	23 000	2 605 000	559 000	−534 000
Tax	5 000	573 000	123 000	−118 000
Net Income	18 000	2 032 000	436 000	−417 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 058 000	11 241 000	17 863 000	20 409 000
Total Current Assets	1 055 000	1 552 000	536 000	8 377 000
Total Assets	12 113 000	12 793 000	18 399 000	28 786 000
Total Retained Equity	2 945 000	2 927 000	896 000	460 000
Total Equity	3 045 000	3 027 000	996 000	560 000
Total Long-Term Debt	8 843 000	9 138 000	17 324 000	28 000 000
Total Current Debt	225 000	628 000	79 000	227 000
Total Equity and Debt	12 113 000	12 793 000	18 399 000	28 786 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	3 158 000	8 553 000	0
Other Income	912 000	1 026 000	1 145 000	1 270 000
Revenue	912 000	4 184 000	9 699 000	1 270 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	183 000	183 000	183 000	440 000
Impairment	0	0	0	0
Expenditure	613 000	1 340 000	695 000	1 010 000
Operating Profit	298 000	2 843 000	1 003 000	260 000
Financial Income	3 000	3 000	0	1 000
Financial Costs	278 000	242 000	444 000	795 000
Financial Balance	−275 000	−239 000	−444 000	−794 000
Dividends	0	0	0	0
Net Income	18 000	2 032 000	436 000	−417 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	312 000	435 000
Real Eastate	11 058 000	11 241 000	17 551 000	19 974 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 058 000	11 241 000	17 551 000	19 974 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 058 000	11 241 000	17 863 000	20 409 000
Stock	0	0	0	8 000 000
Total Investments	0	0	0	0
Cash, Bank	1 040 000	1 550 000	503 000	375 000
Total Current Assets	1 055 000	1 552 000	536 000	8 377 000
Total Assets	12 113 000	12 793 000	18 399 000	28 786 000
Total Equity	3 045 000	3 027 000	996 000	560 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 843 000	9 138 000	17 324 000	28 000 000
Creditors	12 000	66 000	8 000	27 000
Unpaid Taxes	4 000	0	7 000	0
Dividends	0	0	0	0
Other Current Debt	208 000	521 000	65 000	200 000
Total Current Debt	225 000	628 000	79 000	227 000
Total Equity and Debt	12 113 000	12 793 000	18 399 000	28 786 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,59 %	67,13 %	43,78 %	−74,46 %
Debt-to-Equity Ratio	2,9	3,02	17,39	50
Operating Profit Margin	32,68 %	67,95 %	10,34 %	20,47 %
Current Ratio	4,69	2,47	6,78	36,9
Quick Ratio	4,69	2,47	6,78	−1,08
Equity Ratio	0,25	0,24	0,05	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %