BERGER-EIENDOM AS

3970 LANGESUND

Finances

Share Ownership

Return on Equity

6,64 %

Current Ratio

2,32

Debt-to-Equity Ratio

1,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 320 000	1 154 000	1 103 000	1 039 000
Net Income	344 000	223 000	237 000	274 000
Total Assets	12 849 000	12 767 000	13 005 000	13 236 000
Total Equity	5 177 000	4 883 000	4 710 000	4 523 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 320 000	1 154 000	1 103 000	1 039 000
Expenditure	664 000	717 000	608 000	446 000
Operating Profit	656 000	437 000	495 000	594 000
Financial Income	0	0	0	1 000
Financial Costs	214 000	152 000	191 000	243 000
Financial Balance	−214 000	−152 000	−191 000	−242 000
Earnings Before Tax	442 000	285 000	303 000	351 000
Tax	98 000	63 000	67 000	77 000
Net Income	344 000	223 000	237 000	274 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 608 000	11 858 000	12 108 000	12 337 000
Total Current Assets	1 242 000	909 000	897 000	900 000
Total Assets	12 849 000	12 767 000	13 005 000	13 236 000
Total Retained Equity	5 127 000	4 833 000	4 660 000	4 473 000
Total Equity	5 177 000	4 883 000	4 710 000	4 523 000
Total Long-Term Debt	7 136 000	7 484 000	7 833 000	8 133 000
Total Current Debt	536 000	401 000	463 000	580 000
Total Equity and Debt	12 849 000	12 767 000	13 005 000	13 236 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 320 000	1 154 000	1 103 000	1 025 000
Other Income	0	0	0	14 000
Revenue	1 320 000	1 154 000	1 103 000	1 039 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	17 000	22 000	0
Depreciation	250 000	250 000	249 000	246 000
Impairment	0	0	0	0
Expenditure	664 000	717 000	608 000	446 000
Operating Profit	656 000	437 000	495 000	594 000
Financial Income	0	0	0	1 000
Financial Costs	214 000	152 000	191 000	243 000
Financial Balance	−214 000	−152 000	−191 000	−242 000
Dividends	50 000	50 000	50 000	150 000
Net Income	344 000	223 000	237 000	274 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 599 000	11 845 000	12 091 000	12 337 000
Machinery and Plant Facilities	0	0	17 000	0
Fixtures	9 000	13 000	0	0
Total Tangible Assets	11 608 000	11 858 000	12 108 000	12 337 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 608 000	11 858 000	12 108 000	12 337 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 151 000	824 000	818 000	848 000
Total Current Assets	1 242 000	909 000	897 000	900 000
Total Assets	12 849 000	12 767 000	13 005 000	13 236 000
Total Equity	5 177 000	4 883 000	4 710 000	4 523 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 136 000	7 484 000	7 833 000	8 133 000
Creditors	38 000	1 000	32 000	9 000
Unpaid Taxes	225 000	174 000	205 000	225 000
Dividends	50 000	50 000	50 000	150 000
Other Current Debt	103 000	91 000	93 000	101 000
Total Current Debt	536 000	401 000	463 000	580 000
Total Equity and Debt	12 849 000	12 767 000	13 005 000	13 236 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,64 %	4,57 %	5,03 %	6,06 %
Debt-to-Equity Ratio	1,38	1,53	1,66	1,8
Operating Profit Margin	49,7 %	37,87 %	44,88 %	57,17 %
Current Ratio	2,32	2,27	1,94	1,55
Quick Ratio	2,32	2,27	1,94	1,55
Equity Ratio	0,4	0,38	0,36	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %