BERG ARNTZEN ENTREPRENØR AS

8206 FAUSKE

Finances

Share Ownership

Return on Equity

51,65 %

Current Ratio

2,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 384 000	2 055 000	0	0
Net Income	549 000	492 000	0	−1 000
Total Assets	1 863 000	919 000	30 000	23 000
Total Equity	1 063 000	514 000	30 000	23 000

Income (NOK)	2022	2021	2019
Revenue	3 384 000	2 055 000	0
Expenditure	2 692 000	1 433 000	1 000
Operating Profit	692 000	621 000	−1 000
Financial Income	0	9 000	0
Financial Costs	0	0	0
Financial Balance	0	9 000	0
Earnings Before Tax	691 000	630 000	−1 000
Tax	142 000	139 000	0
Net Income	549 000	492 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 000	0	0	0
Total Current Assets	1 816 000	919 000	30 000	23 000
Total Assets	1 863 000	919 000	30 000	23 000
Total Retained Equity	1 033 000	484 000	0	0
Total Equity	1 063 000	514 000	30 000	23 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	800 000	405 000	0	0
Total Equity and Debt	1 863 000	919 000	30 000	23 000

Cash flow (NOK)	2022	2021	2019
Sales Income	3 384 000	2 055 000	0
Other Income	0	0	0
Revenue	3 384 000	2 055 000	0
Cost of Goods Sold	280 000	297 000	0
Salary Costs	1 841 000	847 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	2 692 000	1 433 000	1 000
Operating Profit	692 000	621 000	−1 000
Financial Income	0	9 000	0
Financial Costs	0	0	0
Financial Balance	0	9 000	0
Dividends	0	0	0
Net Income	549 000	492 000	−1 000

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	47 000	0	0	0
Total Fixed Assets	47 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	30 000	0
Cash, Bank	1 307 000	725 000	0	23 000
Total Current Assets	1 816 000	919 000	30 000	23 000
Total Assets	1 863 000	919 000	30 000	23 000
Total Equity	1 063 000	514 000	30 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	−48 000	0	0
Unpaid Taxes	473 000	233 000	0	0
Dividends	0	0	0	0
Other Current Debt	187 000	82 000	0	0
Total Current Debt	800 000	405 000	0	0
Total Equity and Debt	1 863 000	919 000	30 000	23 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,65 %	95,72 %	0 %	−4,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,45 %	30,22 %	-	-
Current Ratio	2,27	2,27	-	-
Quick Ratio	2,27	2,27	-	-
Equity Ratio	0,57	0,56	1	1
Gross Profit Margin	91,73 %	85,55 %	-	-