BAKJE EIENDOM AS

3516 HØNEFOSS

Finances

Share Ownership

Return on Equity

−3,46 %

Current Ratio

0,02

Debt-to-Equity Ratio

3,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	180 000	200 000	200 000	250 000
Net Income	−17 000	8 000	4 000	25 000
Total Assets	3 824 000	3 865 000	3 907 000	3 933 000
Total Equity	492 000	509 000	501 000	497 000

Income (NOK)	2022	2021	2020	2019
Revenue	180 000	200 000	200 000	250 000
Expenditure	60 000	64 000	61 000	81 000
Operating Profit	121 000	136 000	139 000	170 000
Financial Income	0	0	0	0
Financial Costs	130 000	114 000	122 000	126 000
Financial Balance	−130 000	−114 000	−122 000	−126 000
Earnings Before Tax	−10 000	22 000	17 000	43 000
Tax	7 000	14 000	13 000	19 000
Net Income	−17 000	8 000	4 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 796 000	3 837 000	3 879 000	3 921 000
Total Current Assets	28 000	28 000	28 000	13 000
Total Assets	3 824 000	3 865 000	3 907 000	3 933 000
Total Retained Equity	190 000	207 000	199 000	195 000
Total Equity	492 000	509 000	501 000	497 000
Total Long-Term Debt	1 535 000	1 806 000	2 070 000	2 319 000
Total Current Debt	1 797 000	1 551 000	1 336 000	1 118 000
Total Equity and Debt	3 824 000	3 865 000	3 907 000	3 933 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	180 000	200 000	200 000	250 000
Revenue	180 000	200 000	200 000	250 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	42 000	42 000	42 000	42 000
Impairment	0	0	0	0
Expenditure	60 000	64 000	61 000	81 000
Operating Profit	121 000	136 000	139 000	170 000
Financial Income	0	0	0	0
Financial Costs	130 000	114 000	122 000	126 000
Financial Balance	−130 000	−114 000	−122 000	−126 000
Dividends	0	0	0	0
Net Income	−17 000	8 000	4 000	25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 796 000	3 837 000	3 879 000	3 921 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 796 000	3 837 000	3 879 000	3 921 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 796 000	3 837 000	3 879 000	3 921 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	28 000	22 000	4 000
Total Current Assets	28 000	28 000	28 000	13 000
Total Assets	3 824 000	3 865 000	3 907 000	3 933 000
Total Equity	492 000	509 000	501 000	497 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 535 000	1 806 000	2 070 000	2 319 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 790 000	1 537 000	1 323 000	1 099 000
Total Current Debt	1 797 000	1 551 000	1 336 000	1 118 000
Total Equity and Debt	3 824 000	3 865 000	3 907 000	3 933 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,46 %	1,57 %	0,8 %	5,03 %
Debt-to-Equity Ratio	3,12	3,55	4,13	4,67
Operating Profit Margin	67,22 %	68 %	69,5 %	68 %
Current Ratio	0,02	0,02	0,02	0,01
Quick Ratio	0,02	0,02	0,02	0,01
Equity Ratio	0,13	0,13	0,13	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %