BERG OPPMÅLING AS

7100 RISSA

Finances

Share Ownership

Return on Equity

20,19 %

Current Ratio

2,15

Debt-to-Equity Ratio

0,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 753 000	5 024 000	1 713 000	1 938 000
Net Income	459 000	718 000	244 000	557 000
Total Assets	4 294 000	5 375 000	2 270 000	1 825 000
Total Equity	2 273 000	1 814 000	1 097 000	852 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 753 000	5 024 000	1 713 000	1 938 000
Expenditure	4 087 000	4 030 000	1 384 000	1 186 000
Operating Profit	666 000	995 000	328 000	752 000
Financial Income	1 000	0	0	0
Financial Costs	79 000	74 000	15 000	39 000
Financial Balance	−78 000	−74 000	−15 000	−39 000
Earnings Before Tax	588 000	920 000	313 000	714 000
Tax	129 000	202 000	69 000	157 000
Net Income	459 000	718 000	244 000	557 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 515 000	3 351 000	1 590 000	1 003 000
Total Current Assets	1 779 000	2 024 000	680 000	822 000
Total Assets	4 294 000	5 375 000	2 270 000	1 825 000
Total Retained Equity	2 243 000	1 784 000	1 067 000	822 000
Total Equity	2 273 000	1 814 000	1 097 000	852 000
Total Long-Term Debt	1 195 000	2 691 000	1 080 000	644 000
Total Current Debt	826 000	869 000	93 000	328 000
Total Equity and Debt	4 294 000	5 375 000	2 270 000	1 825 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 595 000	5 024 000	1 713 000	1 938 000
Other Income	158 000	0	0	0
Revenue	4 753 000	5 024 000	1 713 000	1 938 000
Cost of Goods Sold	0	137 000	0	0
Salary Costs	2 553 000	2 711 000	875 000	753 000
Depreciation	719 000	593 000	236 000	200 000
Impairment	0	0	0	0
Expenditure	4 087 000	4 030 000	1 384 000	1 186 000
Operating Profit	666 000	995 000	328 000	752 000
Financial Income	1 000	0	0	0
Financial Costs	79 000	74 000	15 000	39 000
Financial Balance	−78 000	−74 000	−15 000	−39 000
Dividends	0	0	0	0
Net Income	459 000	718 000	244 000	557 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	93 000	134 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 422 000	3 218 000	1 590 000	1 003 000
Total Tangible Assets	2 422 000	3 218 000	1 590 000	1 003 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 515 000	3 351 000	1 590 000	1 003 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	875 000	1 455 000	384 000	687 000
Total Current Assets	1 779 000	2 024 000	680 000	822 000
Total Assets	4 294 000	5 375 000	2 270 000	1 825 000
Total Equity	2 273 000	1 814 000	1 097 000	852 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 195 000	2 691 000	1 080 000	644 000
Creditors	126 000	15 000	16 000	5 000
Unpaid Taxes	346 000	455 000	−43 000	95 000
Dividends	0	0	0	0
Other Current Debt	199 000	243 000	85 000	75 000
Total Current Debt	826 000	869 000	93 000	328 000
Total Equity and Debt	4 294 000	5 375 000	2 270 000	1 825 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,19 %	39,58 %	22,24 %	65,38 %
Debt-to-Equity Ratio	0,53	1,48	0,98	0,76
Operating Profit Margin	14,01 %	19,8 %	19,15 %	38,8 %
Current Ratio	2,15	2,33	7,31	2,51
Quick Ratio	2,15	2,33	7,31	2,51
Equity Ratio	0,53	0,34	0,48	0,47
Gross Profit Margin	100 %	97,27 %	100 %	100 %