BERGERJORDET BORETTSLAG

1925 BLAKER

Finances

Share Ownership

Return on Equity

1,93 %

Current Ratio

2,11

Debt-to-Equity Ratio

2,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 229 000	1 189 000	1 112 000	1 142 000
Net Income	97 000	113 000	265 000	372 000
Total Assets	20 186 000	20 403 000	20 710 000	20 802 000
Total Equity	5 032 000	4 935 000	4 822 000	4 557 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 229 000	1 189 000	1 112 000	1 142 000
Expenditure	963 000	982 000	726 000	594 000
Operating Profit	266 000	207 000	385 000	548 000
Financial Income	0	0	2 000	12 000
Financial Costs	169 000	94 000	122 000	188 000
Financial Balance	−169 000	−94 000	−120 000	−176 000
Earnings Before Tax	97 000	113 000	265 000	372 000
Tax	0	0	0	0
Net Income	97 000	113 000	265 000	372 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 861 000	19 861 000	19 861 000	19 861 000
Total Current Assets	325 000	542 000	849 000	941 000
Total Assets	20 186 000	20 403 000	20 710 000	20 802 000
Total Retained Equity	5 032 000	4 935 000	4 822 000	4 557 000
Total Equity	5 032 000	4 935 000	4 822 000	4 557 000
Total Long-Term Debt	15 000 000	15 398 000	15 788 000	16 132 000
Total Current Debt	154 000	70 000	100 000	113 000
Total Equity and Debt	20 186 000	20 403 000	20 710 000	20 802 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 229 000	1 189 000	1 112 000	1 142 000
Revenue	1 229 000	1 189 000	1 112 000	1 142 000
Cost of Goods Sold	0	0	0	0
Salary Costs	44 000	42 000	37 000	34 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	963 000	982 000	726 000	594 000
Operating Profit	266 000	207 000	385 000	548 000
Financial Income	0	0	2 000	12 000
Financial Costs	169 000	94 000	122 000	188 000
Financial Balance	−169 000	−94 000	−120 000	−176 000
Dividends	0	0	0	0
Net Income	97 000	113 000	265 000	372 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 861 000	19 861 000	19 861 000	19 861 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	19 861 000	19 861 000	19 861 000	19 861 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 861 000	19 861 000	19 861 000	19 861 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	310 000	542 000	819 000	941 000
Total Current Assets	325 000	542 000	849 000	941 000
Total Assets	20 186 000	20 403 000	20 710 000	20 802 000
Total Equity	5 032 000	4 935 000	4 822 000	4 557 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000 000	15 398 000	15 788 000	16 132 000
Creditors	46 000	14 000	49 000	20 000
Unpaid Taxes	0	2 000	0	0
Dividends	0	0	0	0
Other Current Debt	108 000	53 000	50 000	92 000
Total Current Debt	154 000	70 000	100 000	113 000
Total Equity and Debt	20 186 000	20 403 000	20 710 000	20 802 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,93 %	2,29 %	5,5 %	8,16 %
Debt-to-Equity Ratio	2,98	3,12	3,27	3,54
Operating Profit Margin	21,64 %	17,41 %	34,62 %	47,99 %
Current Ratio	2,11	7,74	8,49	8,33
Quick Ratio	2,11	7,74	8,49	8,33
Equity Ratio	0,25	0,24	0,23	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %