BERGE EIENDOM AS

6800 FØRDE

Finances

Return on Equity

120,67 %

Current Ratio

1,13

Debt-to-Equity Ratio

0,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 640 000	6 425 000	3 368 000	2 847 000
Net Income	3 760 000	4 101 000	1 904 000	1 465 000
Total Assets	9 866 000	5 383 000	12 329 000	10 840 000
Total Equity	3 116 000	3 979 000	10 224 000	9 370 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 640 000	6 425 000	3 368 000	2 847 000
Expenditure	819 000	1 174 000	949 000	990 000
Operating Profit	4 821 000	5 250 000	2 419 000	1 855 000
Financial Income	1 000	9 000	24 000	23 000
Financial Costs	1 000	2 000	1 000	0
Financial Balance	0	7 000	23 000	23 000
Earnings Before Tax	4 821 000	5 257 000	2 442 000	1 878 000
Tax	1 061 000	1 155 000	539 000	413 000
Net Income	3 760 000	4 101 000	1 904 000	1 465 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 674 000	3 730 000	7 465 000	7 601 000
Total Current Assets	6 192 000	1 653 000	4 864 000	3 239 000
Total Assets	9 866 000	5 383 000	12 329 000	10 840 000
Total Retained Equity	2 950 000	3 813 000	10 058 000	9 204 000
Total Equity	3 116 000	3 979 000	10 224 000	9 370 000
Total Long-Term Debt	1 265 000	696 000	78 000	78 000
Total Current Debt	5 486 000	708 000	2 028 000	1 392 000
Total Equity and Debt	9 866 000	5 383 000	12 329 000	10 840 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 630 000	2 893 000	3 368 000	2 847 000
Other Income	4 010 000	3 532 000	0	0
Revenue	5 640 000	6 425 000	3 368 000	2 847 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	111 000	173 000	165 000
Depreciation	132 000	132 000	136 000	166 000
Impairment	0	0	0	0
Expenditure	819 000	1 174 000	949 000	990 000
Operating Profit	4 821 000	5 250 000	2 419 000	1 855 000
Financial Income	1 000	9 000	24 000	23 000
Financial Costs	1 000	2 000	1 000	0
Financial Balance	0	7 000	23 000	23 000
Dividends	0	0	1 050 000	700 000
Net Income	3 760 000	4 101 000	1 904 000	1 465 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 674 000	3 702 000	7 402 000	7 538 000
Machinery and Plant Facilities	0	28 000	28 000	28 000
Fixtures	0	0	0	0
Total Tangible Assets	3 674 000	3 730 000	7 430 000	7 566 000
Total Fiancial Fixed Assets	0	0	35 000	35 000
Total Fixed Assets	3 674 000	3 730 000	7 465 000	7 601 000
Stock	0	0	0	0
Total Investments	35 000	35 000	946 000	929 000
Cash, Bank	1 290 000	1 427 000	3 747 000	2 227 000
Total Current Assets	6 192 000	1 653 000	4 864 000	3 239 000
Total Assets	9 866 000	5 383 000	12 329 000	10 840 000
Total Equity	3 116 000	3 979 000	10 224 000	9 370 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 265 000	696 000	78 000	78 000
Creditors	88 000	39 000	173 000	9 000
Unpaid Taxes	184 000	108 000	166 000	192 000
Dividends	0	0	1 050 000	700 000
Other Current Debt	4 738 000	23 000	1 151 000	788 000
Total Current Debt	5 486 000	708 000	2 028 000	1 392 000
Total Equity and Debt	9 866 000	5 383 000	12 329 000	10 840 000

Financial indicators	2022	2021	2020	2019
Return on Equity	120,67 %	103,07 %	18,62 %	15,64 %
Debt-to-Equity Ratio	0,41	0,17	0,01	0,01
Operating Profit Margin	85,48 %	81,71 %	71,82 %	65,16 %
Current Ratio	1,13	2,33	2,4	2,33
Quick Ratio	1,13	2,33	2,4	2,33
Equity Ratio	0,32	0,74	0,83	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %