BERGEN RISK SOLUTIONS AS

5258 BLOMSTERDALEN

Finances

Share Ownership

Return on Equity

−12,97 %

Current Ratio

2,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 191 000	863 000	386 000	1 877 000
Net Income	−31 000	107 000	−213 000	546 000
Total Assets	466 000	419 000	214 000	464 000
Total Equity	239 000	270 000	163 000	376 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 191 000	863 000	386 000	1 877 000
Expenditure	1 237 000	752 000	604 000	1 330 000
Operating Profit	−46 000	111 000	−217 000	547 000
Financial Income	23 000	−3 000	7 000	1 000
Financial Costs	8 000	1 000	3 000	1 000
Financial Balance	15 000	−4 000	4 000	0
Earnings Before Tax	−31 000	107 000	−213 000	546 000
Tax	0	0	0	0
Net Income	−31 000	107 000	−213 000	546 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	11 000	24 000	37 000
Total Current Assets	466 000	408 000	190 000	428 000
Total Assets	466 000	419 000	214 000	464 000
Total Retained Equity	127 000	158 000	51 000	264 000
Total Equity	239 000	270 000	163 000	376 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	227 000	149 000	51 000	88 000
Total Equity and Debt	466 000	419 000	214 000	464 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 191 000	862 000	362 000	1 859 000
Other Income	0	1 000	24 000	18 000
Revenue	1 191 000	863 000	386 000	1 877 000
Cost of Goods Sold	18 000	16 000	13 000	655 000
Salary Costs	972 000	501 000	425 000	347 000
Depreciation	11 000	13 000	13 000	6 000
Impairment	0	0	0	0
Expenditure	1 237 000	752 000	604 000	1 330 000
Operating Profit	−46 000	111 000	−217 000	547 000
Financial Income	23 000	−3 000	7 000	1 000
Financial Costs	8 000	1 000	3 000	1 000
Financial Balance	15 000	−4 000	4 000	0
Dividends	0	0	0	0
Net Income	−31 000	107 000	−213 000	546 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	11 000	24 000	37 000
Total Tangible Assets	0	11 000	24 000	37 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	11 000	24 000	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	441 000	403 000	148 000	357 000
Total Current Assets	466 000	408 000	190 000	428 000
Total Assets	466 000	419 000	214 000	464 000
Total Equity	239 000	270 000	163 000	376 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	3 000	3 000	41 000
Unpaid Taxes	111 000	99 000	16 000	21 000
Dividends	0	0	0	0
Other Current Debt	112 000	47 000	32 000	26 000
Total Current Debt	227 000	149 000	51 000	88 000
Total Equity and Debt	466 000	419 000	214 000	464 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,97 %	39,63 %	−130,67 %	145,21 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,86 %	12,86 %	−56,22 %	29,14 %
Current Ratio	2,05	2,74	3,73	4,86
Quick Ratio	2,05	2,74	3,73	4,86
Equity Ratio	0,51	0,64	0,76	0,81
Gross Profit Margin	98,49 %	98,15 %	96,63 %	65,1 %