BAKOVERLENT AS

0575 OSLO

Finances

Share Ownership

Return on Equity

670,49 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 270 000	2 161 000	2 164 000	2 074 000
Net Income	818 000	785 000	783 000	698 000
Total Assets	1 441 000	1 338 000	1 289 000	1 200 000
Total Equity	122 000	104 000	69 000	36 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 270 000	2 161 000	2 164 000	2 074 000
Expenditure	1 223 000	1 154 000	1 160 000	1 180 000
Operating Profit	1 048 000	1 007 000	1 004 000	894 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	0	1 000	0	0
Financial Balance	1 000	−1 000	1 000	2 000
Earnings Before Tax	1 049 000	1 006 000	1 004 000	895 000
Tax	231 000	221 000	221 000	197 000
Net Income	818 000	785 000	783 000	698 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 441 000	1 338 000	1 289 000	1 200 000
Total Assets	1 441 000	1 338 000	1 289 000	1 200 000
Total Retained Equity	92 000	74 000	39 000	6 000
Total Equity	122 000	104 000	69 000	36 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 318 000	1 234 000	1 220 000	1 164 000
Total Equity and Debt	1 441 000	1 338 000	1 289 000	1 200 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 270 000	2 161 000	2 164 000	2 074 000
Other Income	0	0	0	0
Revenue	2 270 000	2 161 000	2 164 000	2 074 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 176 000	1 107 000	1 103 000	1 115 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 223 000	1 154 000	1 160 000	1 180 000
Operating Profit	1 048 000	1 007 000	1 004 000	894 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	0	1 000	0	0
Financial Balance	1 000	−1 000	1 000	2 000
Dividends	800 000	750 000	750 000	700 000
Net Income	818 000	785 000	783 000	698 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	934 000	872 000	881 000	717 000
Total Current Assets	1 441 000	1 338 000	1 289 000	1 200 000
Total Assets	1 441 000	1 338 000	1 289 000	1 200 000
Total Equity	122 000	104 000	69 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	2 000	2 000
Unpaid Taxes	186 000	173 000	157 000	175 000
Dividends	800 000	750 000	750 000	700 000
Other Current Debt	100 000	90 000	90 000	90 000
Total Current Debt	1 318 000	1 234 000	1 220 000	1 164 000
Total Equity and Debt	1 441 000	1 338 000	1 289 000	1 200 000

Financial indicators	2022	2021	2020	2019
Return on Equity	670,49 %	754,81 %	1 134,78 %	1 938,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	46,17 %	46,6 %	46,4 %	43,11 %
Current Ratio	1,09	1,08	1,06	1,03
Quick Ratio	1,09	1,08	1,06	1,03
Equity Ratio	0,08	0,08	0,05	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %