TRINE BERGE AS

0287 OSLO

Finances

Share Ownership

Return on Equity

442,86 %

Current Ratio

0,77

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	954 000	749 000	1 031 000	1 457 000
Net Income	−155 000	35 000	119 000	−45 000
Total Assets	146 000	188 000	214 000	115 000
Total Equity	−35 000	119 000	84 000	−35 000

Income (NOK)	2022	2021	2020	2019
Revenue	954 000	749 000	1 031 000	1 457 000
Expenditure	1 108 000	709 000	909 000	1 502 000
Operating Profit	−154 000	40 000	123 000	−45 000
Financial Income	0	0	0	0
Financial Costs	3 000	3 000	4 000	0
Financial Balance	−3 000	−3 000	−4 000	0
Earnings Before Tax	−157 000	37 000	119 000	−45 000
Tax	−2 000	2 000	0	0
Net Income	−155 000	35 000	119 000	−45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	14 000	21 000	0
Total Current Assets	139 000	175 000	194 000	115 000
Total Assets	146 000	188 000	214 000	115 000
Total Retained Equity	−85 000	69 000	34 000	−85 000
Total Equity	−35 000	119 000	84 000	−35 000
Total Long-Term Debt	0	2 000	0	0
Total Current Debt	181 000	67 000	130 000	150 000
Total Equity and Debt	146 000	188 000	214 000	115 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	954 000	749 000	1 013 000	877 000
Other Income	0	0	18 000	580 000
Revenue	954 000	749 000	1 031 000	1 457 000
Cost of Goods Sold	2 000	17 000	15 000	255 000
Salary Costs	592 000	323 000	466 000	716 000
Depreciation	7 000	7 000	1 000	0
Impairment	0	0	0	0
Expenditure	1 108 000	709 000	909 000	1 502 000
Operating Profit	−154 000	40 000	123 000	−45 000
Financial Income	0	0	0	0
Financial Costs	3 000	3 000	4 000	0
Financial Balance	−3 000	−3 000	−4 000	0
Dividends	0	0	0	0
Net Income	−155 000	35 000	119 000	−45 000

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	6 000	14 000	21 000	0
Total Tangible Assets	6 000	14 000	21 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 000	14 000	21 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	124 000	169 000	177 000	70 000
Total Current Assets	139 000	175 000	194 000	115 000
Total Assets	146 000	188 000	214 000	115 000
Total Equity	−35 000	119 000	84 000	−35 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	0	0
Creditors	49 000	0	33 000	3 000
Unpaid Taxes	47 000	16 000	34 000	49 000
Dividends	0	0	0	0
Other Current Debt	86 000	51 000	64 000	97 000
Total Current Debt	181 000	67 000	130 000	150 000
Total Equity and Debt	146 000	188 000	214 000	115 000

Financial indicators	2022	2021	2020	2019
Return on Equity	442,86 %	29,41 %	141,67 %	128,57 %
Debt-to-Equity Ratio	−0	0,02	0	−0
Operating Profit Margin	−16,14 %	5,34 %	11,93 %	−3,09 %
Current Ratio	0,77	2,61	1,49	0,77
Quick Ratio	0,77	2,61	1,49	0,77
Equity Ratio	−0,24	0,63	0,39	−0,3
Gross Profit Margin	99,79 %	97,73 %	98,55 %	82,5 %