BERGER EIENDOM AS

1540 VESTBY

Finances

Return on Equity

1,78 %

Current Ratio

5,15

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	740 000	4 287 000	1 033 000	1 087 000
Net Income	186 000	3 135 000	228 000	199 000
Total Assets	12 720 000	12 280 000	4 921 000	5 063 000
Total Equity	10 440 000	10 254 000	3 022 000	2 794 000

Income (NOK)	2022	2021	2020	2019
Revenue	740 000	4 287 000	1 033 000	1 087 000
Expenditure	516 000	309 000	693 000	775 000
Operating Profit	223 000	3 978 000	341 000	312 000
Financial Income	15 000	41 000	−39 000	7 000
Financial Costs	0	0	1 000	64 000
Financial Balance	15 000	41 000	−40 000	−57 000
Earnings Before Tax	238 000	4 019 000	300 000	255 000
Tax	52 000	884 000	72 000	56 000
Net Income	186 000	3 135 000	228 000	199 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 390 000	9 007 000	4 587 000	4 705 000
Total Current Assets	5 330 000	3 274 000	334 000	358 000
Total Assets	12 720 000	12 280 000	4 921 000	5 063 000
Total Retained Equity	6 092 000	5 907 000	2 772 000	2 544 000
Total Equity	10 440 000	10 254 000	3 022 000	2 794 000
Total Long-Term Debt	1 246 000	1 729 000	1 478 000	1 737 000
Total Current Debt	1 035 000	297 000	421 000	531 000
Total Equity and Debt	12 720 000	12 280 000	4 921 000	5 063 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 000	0	0
Other Income	740 000	4 286 000	1 033 000	1 087 000
Revenue	740 000	4 287 000	1 033 000	1 087 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	66 000	66 000	118 000	118 000
Impairment	0	0	0	0
Expenditure	516 000	309 000	693 000	775 000
Operating Profit	223 000	3 978 000	341 000	312 000
Financial Income	15 000	41 000	−39 000	7 000
Financial Costs	0	0	1 000	64 000
Financial Balance	15 000	41 000	−40 000	−57 000
Dividends	0	0	0	0
Net Income	186 000	3 135 000	228 000	199 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 710 000	3 076 000	4 032 000	4 150 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 710 000	3 076 000	4 032 000	4 150 000
Total Fiancial Fixed Assets	4 680 000	5 930 000	555 000	555 000
Total Fixed Assets	7 390 000	9 007 000	4 587 000	4 705 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 130 000	3 199 000	22 000	286 000
Total Current Assets	5 330 000	3 274 000	334 000	358 000
Total Assets	12 720 000	12 280 000	4 921 000	5 063 000
Total Equity	10 440 000	10 254 000	3 022 000	2 794 000
Short-Term Group Debt	500 000	0	200 000	0
Total Long-Term Debt	1 246 000	1 729 000	1 478 000	1 737 000
Creditors	294 000	4 000	67 000	400 000
Unpaid Taxes	55 000	34 000	84 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	79 000
Total Current Debt	1 035 000	297 000	421 000	531 000
Total Equity and Debt	12 720 000	12 280 000	4 921 000	5 063 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,78 %	30,57 %	7,54 %	7,12 %
Debt-to-Equity Ratio	0,12	0,17	0,49	0,62
Operating Profit Margin	30,14 %	92,79 %	33,01 %	28,7 %
Current Ratio	5,15	11,02	0,79	0,67
Quick Ratio	5,15	11,02	0,79	0,67
Equity Ratio	0,82	0,84	0,61	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %