BERGHAMMER BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

6,49 %

Current Ratio

8,18

Debt-to-Equity Ratio

4,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 490 000	1 488 000	1 489 000	1 594 000
Net Income	336 000	414 000	583 000	457 000
Total Assets	27 381 000	27 521 000	27 527 000	27 390 000
Total Equity	5 177 000	4 841 000	4 427 000	3 844 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 490 000	1 488 000	1 489 000	1 594 000
Expenditure	−1 043 000	−923 000	−746 000	−930 000
Operating Profit	447 000	565 000	744 000	665 000
Financial Income	21 000	3 000	7 000	25 000
Financial Costs	−132 000	−154 000	−168 000	−233 000
Financial Balance	153 000	157 000	175 000	258 000
Earnings Before Tax	336 000	414 000	583 000	457 000
Tax	0	0	0	0
Net Income	336 000	414 000	583 000	457 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 844 000	25 844 000	25 844 000	25 844 000
Total Current Assets	1 538 000	1 677 000	1 684 000	1 546 000
Total Assets	27 381 000	27 521 000	27 527 000	27 390 000
Total Retained Equity	5 177 000	4 841 000	4 427 000	3 844 000
Total Equity	5 177 000	4 841 000	4 427 000	3 844 000
Total Long-Term Debt	22 017 000	22 485 000	22 934 000	23 374 000
Total Current Debt	188 000	195 000	166 000	173 000
Total Equity and Debt	27 381 000	27 521 000	27 527 000	27 390 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 490 000	1 488 000	1 489 000	1 594 000
Revenue	1 490 000	1 488 000	1 489 000	1 594 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−118 000	−111 000	−82 000	−86 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−1 043 000	−923 000	−746 000	−930 000
Operating Profit	447 000	565 000	744 000	665 000
Financial Income	21 000	3 000	7 000	25 000
Financial Costs	−132 000	−154 000	−168 000	−233 000
Financial Balance	153 000	157 000	175 000	258 000
Dividends	0	0	0	0
Net Income	336 000	414 000	583 000	457 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	25 844 000	25 844 000	25 844 000	25 844 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	25 844 000	25 844 000	25 844 000	25 844 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 844 000	25 844 000	25 844 000	25 844 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 538 000	1 677 000	1 684 000	1 546 000
Total Current Assets	1 538 000	1 677 000	1 684 000	1 546 000
Total Assets	27 381 000	27 521 000	27 527 000	27 390 000
Total Equity	5 177 000	4 841 000	4 427 000	3 844 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 017 000	22 485 000	22 934 000	23 374 000
Creditors	75 000	79 000	61 000	54 000
Unpaid Taxes	21 000	3 000	2 000	3 000
Dividends	0	0	0	0
Other Current Debt	92 000	113 000	103 000	116 000
Total Current Debt	188 000	195 000	166 000	173 000
Total Equity and Debt	27 381 000	27 521 000	27 527 000	27 390 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,49 %	8,55 %	13,17 %	11,89 %
Debt-to-Equity Ratio	4,25	4,64	5,18	6,08
Operating Profit Margin	30 %	37,97 %	49,97 %	41,72 %
Current Ratio	8,18	8,6	10,14	8,94
Quick Ratio	8,18	8,6	10,14	8,94
Equity Ratio	0,19	0,18	0,16	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %