BERGE EIENDOM AS

6200 STRANDA

Finances

Share Ownership

Return on Equity

6,76 %

Current Ratio

2,83

Debt-to-Equity Ratio

0,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 264 000	1 248 000	1 235 000	1 246 000
Net Income	231 000	186 000	274 000	202 000
Total Assets	6 942 000	7 045 000	7 053 000	7 013 000
Total Equity	3 417 000	3 286 000	3 100 000	2 826 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 264 000	1 248 000	1 235 000	1 246 000
Expenditure	801 000	885 000	729 000	781 000
Operating Profit	462 000	362 000	506 000	465 000
Financial Income	2 000	1 000	2 000	3 000
Financial Costs	168 000	125 000	156 000	209 000
Financial Balance	−166 000	−124 000	−154 000	−206 000
Earnings Before Tax	296 000	238 000	351 000	258 000
Tax	65 000	52 000	77 000	57 000
Net Income	231 000	186 000	274 000	202 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 173 000	6 352 000	6 531 000	6 710 000
Total Current Assets	769 000	693 000	522 000	303 000
Total Assets	6 942 000	7 045 000	7 053 000	7 013 000
Total Retained Equity	2 542 000	2 411 000	2 225 000	1 951 000
Total Equity	3 417 000	3 286 000	3 100 000	2 826 000
Total Long-Term Debt	3 253 000	3 566 000	3 889 000	4 083 000
Total Current Debt	272 000	193 000	63 000	104 000
Total Equity and Debt	6 942 000	7 045 000	7 053 000	7 013 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 264 000	1 248 000	1 235 000	1 246 000
Other Income	0	0	0	0
Revenue	1 264 000	1 248 000	1 235 000	1 246 000
Cost of Goods Sold	3 000	0	0	0
Salary Costs	42 000	34 000	38 000	80 000
Depreciation	179 000	179 000	179 000	179 000
Impairment	0	0	0	0
Expenditure	801 000	885 000	729 000	781 000
Operating Profit	462 000	362 000	506 000	465 000
Financial Income	2 000	1 000	2 000	3 000
Financial Costs	168 000	125 000	156 000	209 000
Financial Balance	−166 000	−124 000	−154 000	−206 000
Dividends	100 000	0	0	0
Net Income	231 000	186 000	274 000	202 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 173 000	6 352 000	6 531 000	6 710 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 173 000	6 352 000	6 531 000	6 710 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 173 000	6 352 000	6 531 000	6 710 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	585 000	581 000	433 000	219 000
Total Current Assets	769 000	693 000	522 000	303 000
Total Assets	6 942 000	7 045 000	7 053 000	7 013 000
Total Equity	3 417 000	3 286 000	3 100 000	2 826 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 253 000	3 566 000	3 889 000	4 083 000
Creditors	61 000	88 000	−48 000	3 000
Unpaid Taxes	1 000	1 000	1 000	1 000
Dividends	100 000	0	0	0
Other Current Debt	28 000	25 000	16 000	32 000
Total Current Debt	272 000	193 000	63 000	104 000
Total Equity and Debt	6 942 000	7 045 000	7 053 000	7 013 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,76 %	5,66 %	8,84 %	7,15 %
Debt-to-Equity Ratio	0,95	1,09	1,25	1,44
Operating Profit Margin	36,55 %	29,01 %	40,97 %	37,32 %
Current Ratio	2,83	3,59	8,29	2,91
Quick Ratio	2,83	3,59	8,29	2,91
Equity Ratio	0,49	0,47	0,44	0,4
Gross Profit Margin	99,76 %	100 %	100 %	100 %