BERGVIKVEIEN 9 EIENDOM AS

8533 BOGEN I OFOTEN

Finances

Share Ownership

Return on Equity

17,71 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	801 000	786 000	819 000	6 270 000
Net Income	488 000	404 000	326 000	279 000
Total Assets	4 094 000	3 866 000	3 776 000	3 728 000
Total Equity	2 755 000	2 792 000	2 770 000	2 564 000

Income (NOK)	2022	2021	2020	2019
Revenue	801 000	786 000	819 000	6 270 000
Expenditure	164 000	252 000	377 000	5 865 000
Operating Profit	637 000	534 000	443 000	406 000
Financial Income	1 000	3 000	7 000	1 000
Financial Costs	13 000	19 000	31 000	48 000
Financial Balance	−12 000	−16 000	−24 000	−47 000
Earnings Before Tax	625 000	518 000	419 000	359 000
Tax	138 000	114 000	92 000	79 000
Net Income	488 000	404 000	326 000	279 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 994 000	3 110 000	3 266 000	3 319 000
Total Current Assets	1 100 000	756 000	509 000	410 000
Total Assets	4 094 000	3 866 000	3 776 000	3 728 000
Total Retained Equity	455 000	493 000	471 000	2 414 000
Total Equity	2 755 000	2 792 000	2 770 000	2 564 000
Total Long-Term Debt	620 000	527 000	956 000	1 068 000
Total Current Debt	720 000	547 000	49 000	96 000
Total Equity and Debt	4 094 000	3 866 000	3 776 000	3 728 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	32 000	5 169 000
Other Income	801 000	786 000	787 000	1 102 000
Revenue	801 000	786 000	819 000	6 270 000
Cost of Goods Sold	0	0	0	4 407 000
Salary Costs	0	0	0	631 000
Depreciation	116 000	128 000	116 000	90 000
Impairment	0	0	0	0
Expenditure	164 000	252 000	377 000	5 865 000
Operating Profit	637 000	534 000	443 000	406 000
Financial Income	1 000	3 000	7 000	1 000
Financial Costs	13 000	19 000	31 000	48 000
Financial Balance	−12 000	−16 000	−24 000	−47 000
Dividends	0	0	0	0
Net Income	488 000	404 000	326 000	279 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 994 000	3 110 000	3 238 000	3 250 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	10 000	16 000
Total Tangible Assets	2 994 000	3 110 000	3 248 000	3 266 000
Total Fiancial Fixed Assets	0	0	18 000	53 000
Total Fixed Assets	2 994 000	3 110 000	3 266 000	3 319 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 017 000	602 000	386 000	310 000
Total Current Assets	1 100 000	756 000	509 000	410 000
Total Assets	4 094 000	3 866 000	3 776 000	3 728 000
Total Equity	2 755 000	2 792 000	2 770 000	2 564 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	620 000	527 000	956 000	1 068 000
Creditors	0	0	7 000	4 000
Unpaid Taxes	47 000	57 000	22 000	40 000
Dividends	0	0	0	0
Other Current Debt	673 000	490 000	20 000	52 000
Total Current Debt	720 000	547 000	49 000	96 000
Total Equity and Debt	4 094 000	3 866 000	3 776 000	3 728 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,71 %	14,47 %	11,77 %	10,88 %
Debt-to-Equity Ratio	0,23	0,19	0,35	0,42
Operating Profit Margin	79,53 %	67,94 %	54,09 %	6,48 %
Current Ratio	1,53	1,38	10,39	4,27
Quick Ratio	1,53	1,38	10,39	4,27
Equity Ratio	0,67	0,72	0,73	0,69
Gross Profit Margin	100 %	100 %	100 %	29,71 %