BERGER ENERGY AS

1410 KOLBOTN

Finances

Return on Equity

31,35 %

Current Ratio

3,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 568 000	1 368 000	1 172 000	1 100 000
Net Income	258 000	76 000	36 000	102 000
Total Assets	1 158 000	821 000	806 000	705 000
Total Equity	823 000	566 000	489 000	453 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 568 000	1 368 000	1 172 000	1 100 000
Expenditure	1 240 000	1 241 000	1 147 000	988 000
Operating Profit	328 000	126 000	26 000	111 000
Financial Income	0	8 000	20 000	1 000
Financial Costs	−2 000	30 000	0	0
Financial Balance	2 000	−22 000	20 000	1 000
Earnings Before Tax	330 000	104 000	46 000	112 000
Tax	72 000	28 000	10 000	10 000
Net Income	258 000	76 000	36 000	102 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	33 000	41 000	39 000
Total Current Assets	1 121 000	788 000	765 000	666 000
Total Assets	1 158 000	821 000	806 000	705 000
Total Retained Equity	703 000	446 000	369 000	333 000
Total Equity	823 000	566 000	489 000	453 000
Total Long-Term Debt	1 000	1 000	0	0
Total Current Debt	334 000	255 000	317 000	252 000
Total Equity and Debt	1 158 000	821 000	806 000	705 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 568 000	1 368 000	1 172 000	1 100 000
Other Income	0	0	0	0
Revenue	1 568 000	1 368 000	1 172 000	1 100 000
Cost of Goods Sold	8 000	0	17 000	0
Salary Costs	1 149 000	1 135 000	1 053 000	881 000
Depreciation	8 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	1 240 000	1 241 000	1 147 000	988 000
Operating Profit	328 000	126 000	26 000	111 000
Financial Income	0	8 000	20 000	1 000
Financial Costs	−2 000	30 000	0	0
Financial Balance	2 000	−22 000	20 000	1 000
Dividends	0	0	0	0
Net Income	258 000	76 000	36 000	102 000

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	15 000	23 000	0	0
Total Tangible Assets	15 000	23 000	0	0
Total Fiancial Fixed Assets	22 000	10 000	41 000	39 000
Total Fixed Assets	37 000	33 000	41 000	39 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 018 000	641 000	637 000	585 000
Total Current Assets	1 121 000	788 000	765 000	666 000
Total Assets	1 158 000	821 000	806 000	705 000
Total Equity	823 000	566 000	489 000	453 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	1 000	0	0
Creditors	25 000	22 000	3 000	16 000
Unpaid Taxes	140 000	110 000	214 000	147 000
Dividends	0	0	0	0
Other Current Debt	96 000	96 000	90 000	79 000
Total Current Debt	334 000	255 000	317 000	252 000
Total Equity and Debt	1 158 000	821 000	806 000	705 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,35 %	13,43 %	7,36 %	22,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,92 %	9,21 %	2,22 %	10,09 %
Current Ratio	3,36	3,09	2,41	2,64
Quick Ratio	3,36	3,09	2,41	2,64
Equity Ratio	0,71	0,69	0,61	0,64
Gross Profit Margin	99,49 %	100 %	98,55 %	100 %