BAKKE REGNSKAP AS

9910 BJØRNEVATN

Finances

Share Ownership

Return on Equity

41,95 %

Current Ratio

1,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 629 000	1 559 000	1 572 000	1 480 000
Net Income	112 000	0	77 000	13 000
Total Assets	536 000	423 000	457 000	397 000
Total Equity	267 000	155 000	155 000	79 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 629 000	1 559 000	1 572 000	1 480 000
Expenditure	1 487 000	1 560 000	1 475 000	1 470 000
Operating Profit	142 000	−1 000	98 000	11 000
Financial Income	1 000	1 000	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	2 000
Earnings Before Tax	143 000	0	99 000	13 000
Tax	31 000	0	22 000	0
Net Income	112 000	0	77 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	2 000	8 000	14 000
Total Current Assets	536 000	422 000	449 000	384 000
Total Assets	536 000	423 000	457 000	397 000
Total Retained Equity	237 000	125 000	125 000	49 000
Total Equity	267 000	155 000	155 000	79 000
Total Long-Term Debt	0	0	2 000	0
Total Current Debt	269 000	268 000	300 000	319 000
Total Equity and Debt	536 000	423 000	457 000	397 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 629 000	1 559 000	1 572 000	1 480 000
Other Income	0	0	0	0
Revenue	1 629 000	1 559 000	1 572 000	1 480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 162 000	1 244 000	1 183 000	1 148 000
Depreciation	2 000	6 000	6 000	5 000
Impairment	0	0	0	0
Expenditure	1 487 000	1 560 000	1 475 000	1 470 000
Operating Profit	142 000	−1 000	98 000	11 000
Financial Income	1 000	1 000	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	2 000
Dividends	0	0	0	0
Net Income	112 000	0	77 000	13 000

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	2 000	8 000	14 000
Total Tangible Assets	0	2 000	8 000	14 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	2 000	8 000	14 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	241 000	212 000	269 000	181 000
Total Current Assets	536 000	422 000	449 000	384 000
Total Assets	536 000	423 000	457 000	397 000
Total Equity	267 000	155 000	155 000	79 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	0
Creditors	11 000	24 000	10 000	10 000
Unpaid Taxes	110 000	115 000	149 000	140 000
Dividends	0	0	0	0
Other Current Debt	117 000	127 000	121 000	119 000
Total Current Debt	269 000	268 000	300 000	319 000
Total Equity and Debt	536 000	423 000	457 000	397 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,95 %	0 %	49,68 %	16,46 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	8,72 %	−0,06 %	6,23 %	0,74 %
Current Ratio	1,99	1,57	1,5	1,2
Quick Ratio	1,99	1,57	1,5	1,2
Equity Ratio	0,5	0,37	0,34	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %