BAKKEN BYGG AS

3580 GEILO

Finances

Share Ownership

Return on Equity

−58,95 %

Current Ratio

1,32

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 871 000	29 523 000	22 220 000	24 087 000
Net Income	−1 047 000	1 592 000	−17 000	965 000
Total Assets	4 340 000	9 519 000	14 176 000	6 514 000
Total Equity	1 776 000	3 223 000	1 932 000	2 249 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 871 000	29 523 000	22 220 000	24 087 000
Expenditure	23 194 000	27 296 000	21 942 000	22 806 000
Operating Profit	−1 323 000	2 226 000	278 000	1 280 000
Financial Income	1 000	0	19 000	19 000
Financial Costs	33 000	185 000	318 000	59 000
Financial Balance	−32 000	−185 000	−299 000	−40 000
Earnings Before Tax	−1 355 000	2 041 000	−21 000	1 240 000
Tax	−308 000	449 000	−4 000	276 000
Net Income	−1 047 000	1 592 000	−17 000	965 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 004 000	764 000	1 010 000	2 113 000
Total Current Assets	3 336 000	8 755 000	13 166 000	4 401 000
Total Assets	4 340 000	9 519 000	14 176 000	6 514 000
Total Retained Equity	1 676 000	3 123 000	1 832 000	2 149 000
Total Equity	1 776 000	3 223 000	1 932 000	2 249 000
Total Long-Term Debt	38 000	1 106 000	1 115 000	900 000
Total Current Debt	2 525 000	5 190 000	11 129 000	3 365 000
Total Equity and Debt	4 340 000	9 519 000	14 176 000	6 514 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 871 000	29 384 000	22 220 000	24 076 000
Other Income	0	139 000	0	11 000
Revenue	21 871 000	29 523 000	22 220 000	24 087 000
Cost of Goods Sold	15 259 000	19 603 000	14 443 000	15 940 000
Salary Costs	6 296 000	6 227 000	5 605 000	5 168 000
Depreciation	283 000	293 000	314 000	252 000
Impairment	0	0	0	0
Expenditure	23 194 000	27 296 000	21 942 000	22 806 000
Operating Profit	−1 323 000	2 226 000	278 000	1 280 000
Financial Income	1 000	0	19 000	19 000
Financial Costs	33 000	185 000	318 000	59 000
Financial Balance	−32 000	−185 000	−299 000	−40 000
Dividends	400 000	300 000	300 000	0
Net Income	−1 047 000	1 592 000	−17 000	965 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	308 000	1 000	20 000	26 000
Real Eastate	0	0	0	1 373 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	696 000	764 000	990 000	714 000
Total Tangible Assets	696 000	764 000	990 000	2 087 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 004 000	764 000	1 010 000	2 113 000
Stock	0	5 152 000	5 980 000	55 000
Total Investments	0	0	0	0
Cash, Bank	1 003 000	1 200 000	1 121 000	1 254 000
Total Current Assets	3 336 000	8 755 000	13 166 000	4 401 000
Total Assets	4 340 000	9 519 000	14 176 000	6 514 000
Total Equity	1 776 000	3 223 000	1 932 000	2 249 000
Short-Term Group Debt	400 000	300 000	300 000	0
Total Long-Term Debt	38 000	1 106 000	1 115 000	900 000
Creditors	578 000	1 507 000	1 453 000	1 202 000
Unpaid Taxes	864 000	1 155 000	1 289 000	986 000
Dividends	400 000	300 000	300 000	0
Other Current Debt	683 000	1 798 000	2 870 000	909 000
Total Current Debt	2 525 000	5 190 000	11 129 000	3 365 000
Total Equity and Debt	4 340 000	9 519 000	14 176 000	6 514 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−58,95 %	49,39 %	−0,88 %	42,91 %
Debt-to-Equity Ratio	0,02	0,34	0,58	0,4
Operating Profit Margin	−6,05 %	7,54 %	1,25 %	5,31 %
Current Ratio	1,32	1,69	1,18	1,31
Quick Ratio	1,32	230,39	2,56	1,33
Equity Ratio	0,41	0,34	0,14	0,35
Gross Profit Margin	30,23 %	33,6 %	35 %	33,82 %