BERGEN FLIS & MUR SPESIALISTEN AS

5366 MISJE

Finances

Share Ownership

Return on Equity

71,48 %

Current Ratio

1,4

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 862 000	1 563 000	1 296 000	399 000
Net Income	183 000	40 000	6 000	36 000
Total Assets	554 000	441 000	219 000	182 000
Total Equity	256 000	74 000	73 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 862 000	1 563 000	1 296 000	399 000
Expenditure	1 626 000	1 514 000	1 288 000	352 000
Operating Profit	236 000	50 000	8 000	47 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	0	0
Earnings Before Tax	236 000	51 000	8 000	47 000
Tax	54 000	11 000	2 000	10 000
Net Income	183 000	40 000	6 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	146 000	0	0	0
Total Current Assets	407 000	441 000	219 000	182 000
Total Assets	554 000	441 000	219 000	182 000
Total Retained Equity	226 000	44 000	43 000	36 000
Total Equity	256 000	74 000	73 000	66 000
Total Long-Term Debt	8 000	0	0	0
Total Current Debt	290 000	367 000	147 000	116 000
Total Equity and Debt	554 000	441 000	219 000	182 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 862 000	1 563 000	1 296 000	399 000
Other Income	0	0	0	0
Revenue	1 862 000	1 563 000	1 296 000	399 000
Cost of Goods Sold	328 000	232 000	161 000	38 000
Salary Costs	1 107 000	1 108 000	951 000	257 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 626 000	1 514 000	1 288 000	352 000
Operating Profit	236 000	50 000	8 000	47 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	0	0
Dividends	0	39 000	0	0
Net Income	183 000	40 000	6 000	36 000

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	146 000	0	0	0
Total Tangible Assets	146 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	146 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	153 000	334 000	176 000	182 000
Total Current Assets	407 000	441 000	219 000	182 000
Total Assets	554 000	441 000	219 000	182 000
Total Equity	256 000	74 000	73 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	0	0	0
Creditors	20 000	0	0	0
Unpaid Taxes	131 000	62 000	75 000	79 000
Dividends	0	39 000	0	0
Other Current Debt	93 000	255 000	70 000	27 000
Total Current Debt	290 000	367 000	147 000	116 000
Total Equity and Debt	554 000	441 000	219 000	182 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,48 %	54,05 %	8,22 %	54,55 %
Debt-to-Equity Ratio	0,03	0	0	0
Operating Profit Margin	12,67 %	3,2 %	0,62 %	11,78 %
Current Ratio	1,4	1,2	1,49	1,57
Quick Ratio	1,4	1,2	1,49	1,57
Equity Ratio	0,46	0,17	0,33	0,36
Gross Profit Margin	82,38 %	85,16 %	87,58 %	90,48 %