BERGERKRYSSET EIENDOM AS

1850 MYSEN

Finances

Return on Equity

10,83 %

Current Ratio

1,76

Debt-to-Equity Ratio

0,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 042 000	12 823 000	11 922 000	11 310 000
Net Income	3 903 000	2 358 000	1 724 000	803 000
Total Assets	68 015 000	57 061 000	58 429 000	54 961 000
Total Equity	36 024 000	32 121 000	17 278 000	16 753 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 042 000	12 823 000	11 922 000	11 310 000
Expenditure	7 690 000	9 179 000	8 853 000	9 480 000
Operating Profit	5 351 000	3 645 000	3 069 000	1 830 000
Financial Income	247 000	108 000	107 000	119 000
Financial Costs	594 000	730 000	965 000	919 000
Financial Balance	−347 000	−622 000	−858 000	−800 000
Earnings Before Tax	5 004 000	3 023 000	2 211 000	1 030 000
Tax	1 101 000	665 000	486 000	227 000
Net Income	3 903 000	2 358 000	1 724 000	803 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	54 012 000	47 908 000	49 559 000	51 129 000
Total Current Assets	14 003 000	9 153 000	8 870 000	3 832 000
Total Assets	68 015 000	57 061 000	58 429 000	54 961 000
Total Retained Equity	22 539 000	18 636 000	16 278 000	15 753 000
Total Equity	36 024 000	32 121 000	17 278 000	16 753 000
Total Long-Term Debt	24 041 000	23 563 000	38 399 000	36 927 000
Total Current Debt	7 950 000	1 378 000	2 752 000	1 281 000
Total Equity and Debt	68 015 000	57 061 000	58 429 000	54 961 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	13 042 000	12 823 000	11 922 000	11 310 000
Revenue	13 042 000	12 823 000	11 922 000	11 310 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 925 000	2 015 000	2 031 000	1 784 000
Impairment	0	0	0	0
Expenditure	7 690 000	9 179 000	8 853 000	9 480 000
Operating Profit	5 351 000	3 645 000	3 069 000	1 830 000
Financial Income	247 000	108 000	107 000	119 000
Financial Costs	594 000	730 000	965 000	919 000
Financial Balance	−347 000	−622 000	−858 000	−800 000
Dividends	0	0	0	0
Net Income	3 903 000	2 358 000	1 724 000	803 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	47 476 000	47 464 000	48 970 000	50 829 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	293 000	379 000	589 000	300 000
Total Tangible Assets	47 769 000	47 843 000	49 559 000	51 129 000
Total Fiancial Fixed Assets	6 243 000	65 000	0	0
Total Fixed Assets	54 012 000	47 908 000	49 559 000	51 129 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 809 000	8 696 000	8 873 000	3 861 000
Total Current Assets	14 003 000	9 153 000	8 870 000	3 832 000
Total Assets	68 015 000	57 061 000	58 429 000	54 961 000
Total Equity	36 024 000	32 121 000	17 278 000	16 753 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 041 000	23 563 000	38 399 000	36 927 000
Creditors	477 000	121 000	889 000	252 000
Unpaid Taxes	0	419 000	54 000	121 000
Dividends	0	0	0	0
Other Current Debt	6 259 000	60 000	30 000	48 000
Total Current Debt	7 950 000	1 378 000	2 752 000	1 281 000
Total Equity and Debt	68 015 000	57 061 000	58 429 000	54 961 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,83 %	7,34 %	9,98 %	4,79 %
Debt-to-Equity Ratio	0,67	0,73	2,22	2,2
Operating Profit Margin	41,03 %	28,43 %	25,74 %	16,18 %
Current Ratio	1,76	6,64	3,22	2,99
Quick Ratio	1,76	6,64	3,22	2,99
Equity Ratio	0,53	0,56	0,3	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %