BERRY PACKAGING NORWAY AS

4632 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

6,63 %

Current Ratio

2,35

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	423 545 000	391 564 000	543 622 000	355 444 000
Net Income	15 039 000	30 114 000	41 448 000	7 648 000
Total Assets	409 719 000	419 714 000	347 564 000	330 776 000
Total Equity	226 809 000	226 257 000	196 143 000	154 898 000

Income (NOK)	2022	2021	2020	2019
Revenue	423 545 000	391 564 000	543 622 000	355 444 000
Expenditure	402 162 000	348 289 000	483 956 000	345 578 000
Operating Profit	21 382 000	43 275 000	59 667 000	9 866 000
Financial Income	4 776 000	5 530 000	54 586 000	13 897 000
Financial Costs	6 891 000	10 239 000	61 210 000	13 669 000
Financial Balance	−2 115 000	−4 709 000	−6 624 000	228 000
Earnings Before Tax	19 268 000	38 566 000	53 042 000	10 095 000
Tax	4 229 000	8 452 000	11 594 000	2 447 000
Net Income	15 039 000	30 114 000	41 448 000	7 648 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	125 605 000	136 692 000	142 575 000	131 379 000
Total Current Assets	284 114 000	283 022 000	204 989 000	199 397 000
Total Assets	409 719 000	419 714 000	347 564 000	330 776 000
Total Retained Equity	96 809 000	96 257 000	66 143 000	24 898 000
Total Equity	226 809 000	226 257 000	196 143 000	154 898 000
Total Long-Term Debt	61 794 000	97 177 000	65 340 000	57 340 000
Total Current Debt	121 115 000	96 279 000	86 081 000	118 537 000
Total Equity and Debt	409 719 000	419 714 000	347 564 000	330 776 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	423 545 000	389 442 000	542 725 000	355 320 000
Other Income	0	2 122 000	897 000	124 000
Revenue	423 545 000	391 564 000	543 622 000	355 444 000
Cost of Goods Sold	218 473 000	170 978 000	241 723 000	175 302 000
Salary Costs	104 444 000	101 432 000	138 073 000	96 772 000
Depreciation	20 509 000	20 111 000	30 331 000	20 373 000
Impairment	0	0	0	0
Expenditure	402 162 000	348 289 000	483 956 000	345 578 000
Operating Profit	21 382 000	43 275 000	59 667 000	9 866 000
Financial Income	4 776 000	5 530 000	54 586 000	13 897 000
Financial Costs	6 891 000	10 239 000	61 210 000	13 669 000
Financial Balance	−2 115 000	−4 709 000	−6 624 000	228 000
Dividends	0	0	0	0
Net Income	15 039 000	30 114 000	41 448 000	7 648 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	859 000	3 728 000	7 457 000	13 552 000
Real Eastate	4 486 000	4 483 000	3 600 000	5 145 000
Machinery and Plant Facilities	87 752 000	88 732 000	89 366 000	80 345 000
Fixtures	0	0	0	0
Total Tangible Assets	92 238 000	93 215 000	92 966 000	85 490 000
Total Fiancial Fixed Assets	32 507 000	39 748 000	42 152 000	32 336 000
Total Fixed Assets	125 605 000	136 692 000	142 575 000	131 379 000
Stock	84 832 000	50 525 000	53 880 000	63 344 000
Total Investments	0	0	0	0
Cash, Bank	2 500 000	2 368 000	2 097 000	0
Total Current Assets	284 114 000	283 022 000	204 989 000	199 397 000
Total Assets	409 719 000	419 714 000	347 564 000	330 776 000
Total Equity	226 809 000	226 257 000	196 143 000	154 898 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	61 794 000	97 177 000	65 340 000	57 340 000
Creditors	81 780 000	51 090 000	47 504 000	66 219 000
Unpaid Taxes	8 830 000	10 511 000	10 282 000	10 722 000
Dividends	0	0	0	0
Other Current Debt	26 826 000	16 283 000	16 217 000	37 965 000
Total Current Debt	121 115 000	96 279 000	86 081 000	118 537 000
Total Equity and Debt	409 719 000	419 714 000	347 564 000	330 776 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,63 %	13,31 %	21,13 %	4,94 %
Debt-to-Equity Ratio	0,27	0,43	0,33	0,37
Operating Profit Margin	5,05 %	11,05 %	10,98 %	2,78 %
Current Ratio	2,35	2,94	2,38	1,68
Quick Ratio	7,83	6,19	6,37	3,61
Equity Ratio	0,55	0,54	0,56	0,47
Gross Profit Margin	48,42 %	56,33 %	55,53 %	50,68 %