ADVOKATFIRMAET BERGE AS

3080 HOLMESTRAND

Finances

Share Ownership

Return on Equity

159,67 %

Current Ratio

1,45

Debt-to-Equity Ratio

1,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 450 000	2 534 000	2 023 000	2 348 000
Net Income	677 000	583 000	288 000	277 000
Total Assets	1 849 000	1 612 000	1 486 000	1 744 000
Total Equity	424 000	327 000	83 000	226 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 450 000	2 534 000	2 023 000	2 348 000
Expenditure	1 561 000	1 765 000	1 627 000	1 954 000
Operating Profit	888 000	769 000	395 000	394 000
Financial Income	6 000	0	0	0
Financial Costs	22 000	17 000	24 000	36 000
Financial Balance	−16 000	−17 000	−24 000	−36 000
Earnings Before Tax	873 000	752 000	371 000	358 000
Tax	195 000	168 000	84 000	81 000
Net Income	677 000	583 000	288 000	277 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	525 000	600 000	675 000	750 000
Total Current Assets	1 324 000	1 011 000	811 000	994 000
Total Assets	1 849 000	1 612 000	1 486 000	1 744 000
Total Retained Equity	384 000	287 000	43 000	186 000
Total Equity	424 000	327 000	83 000	226 000
Total Long-Term Debt	512 000	632 000	555 000	747 000
Total Current Debt	913 000	653 000	848 000	772 000
Total Equity and Debt	1 849 000	1 612 000	1 486 000	1 744 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 314 000	2 535 000	2 088 000	2 412 000
Other Income	136 000	−1 000	−65 000	−64 000
Revenue	2 450 000	2 534 000	2 023 000	2 348 000
Cost of Goods Sold	21 000	49 000	28 000	67 000
Salary Costs	911 000	915 000	875 000	1 191 000
Depreciation	75 000	75 000	75 000	75 000
Impairment	0	0	0	0
Expenditure	1 561 000	1 765 000	1 627 000	1 954 000
Operating Profit	888 000	769 000	395 000	394 000
Financial Income	6 000	0	0	0
Financial Costs	22 000	17 000	24 000	36 000
Financial Balance	−16 000	−17 000	−24 000	−36 000
Dividends	580 000	340 000	430 000	350 000
Net Income	677 000	583 000	288 000	277 000

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	452 000	526 000	601 000	676 000
Total Tangible Assets	452 000	526 000	601 000	676 000
Total Fiancial Fixed Assets	74 000	74 000	74 000	74 000
Total Fixed Assets	525 000	600 000	675 000	750 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	331 000	174 000	215 000	225 000
Total Current Assets	1 324 000	1 011 000	811 000	994 000
Total Assets	1 849 000	1 612 000	1 486 000	1 744 000
Total Equity	424 000	327 000	83 000	226 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	512 000	632 000	555 000	747 000
Creditors	76 000	14 000	66 000	49 000
Unpaid Taxes	289 000	181 000	128 000	201 000
Dividends	580 000	340 000	430 000	350 000
Other Current Debt	63 000	−20 000	127 000	139 000
Total Current Debt	913 000	653 000	848 000	772 000
Total Equity and Debt	1 849 000	1 612 000	1 486 000	1 744 000

Financial indicators	2022	2021	2020	2019
Return on Equity	159,67 %	178,29 %	346,99 %	122,57 %
Debt-to-Equity Ratio	1,21	1,93	6,69	3,31
Operating Profit Margin	36,24 %	30,35 %	19,53 %	16,78 %
Current Ratio	1,45	1,55	0,96	1,29
Quick Ratio	1,45	1,55	0,96	1,29
Equity Ratio	0,23	0,2	0,06	0,13
Gross Profit Margin	99,14 %	98,07 %	98,62 %	97,15 %