GO BERSERK AS

2880 NORD-TORPA

Finances

Share Ownership

Return on Equity

10,77 %

Current Ratio

0,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	989 000	754 000	798 000
Net Income	45 000	39 000	246 000
Total Assets	1 354 000	1 545 000	1 245 000
Total Equity	418 000	373 000	334 000

Income (NOK)	2022	2021	2020
Revenue	989 000	754 000	798 000
Expenditure	902 000	715 000	478 000
Operating Profit	87 000	39 000	320 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	87 000	39 000	320 000
Tax	42 000	0	74 000
Net Income	45 000	39 000	246 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 133 000	1 459 000	957 000
Total Current Assets	222 000	86 000	289 000
Total Assets	1 354 000	1 545 000	1 245 000
Total Retained Equity	330 000	285 000	246 000
Total Equity	418 000	373 000	334 000
Total Long-Term Debt	0	0	0
Total Current Debt	936 000	1 172 000	911 000
Total Equity and Debt	1 354 000	1 545 000	1 245 000

Cash flow (NOK)	2022	2021	2020
Sales Income	989 000	754 000	798 000
Other Income	0	0	0
Revenue	989 000	754 000	798 000
Cost of Goods Sold	0	38 000	0
Salary Costs	0	0	0
Depreciation	230 000	177 000	119 000
Impairment	0	0	0
Expenditure	902 000	715 000	478 000
Operating Profit	87 000	39 000	320 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	45 000	39 000	246 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	665 000	733 000	701 000
Machinery and Plant Facilities	32 000	0	0
Fixtures	436 000	725 000	256 000
Total Tangible Assets	1 133 000	1 459 000	957 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 133 000	1 459 000	957 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	165 000	71 000	189 000
Total Current Assets	222 000	86 000	289 000
Total Assets	1 354 000	1 545 000	1 245 000
Total Equity	418 000	373 000	334 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	35 000	2 000	42 000
Unpaid Taxes	28 000	0	8 000
Dividends	0	0	0
Other Current Debt	832 000	1 170 000	787 000
Total Current Debt	936 000	1 172 000	911 000
Total Equity and Debt	1 354 000	1 545 000	1 245 000

Financial indicators	2022	2021	2020
Return on Equity	10,77 %	10,46 %	73,65 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	8,8 %	5,17 %	40,1 %
Current Ratio	0,24	0,07	0,32
Quick Ratio	0,24	0,07	0,32
Equity Ratio	0,31	0,24	0,27
Gross Profit Margin	100 %	94,96 %	100 %