K. KOPPERUD AS

1789 BERG I ØSTFOLD

Finances

Return on Equity

48,85 %

Current Ratio

0,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	1 449 000	390 000	1 992 000	4 584 000
Total Assets	3 952 000	3 963 000	5 511 000	7 872 000
Total Equity	2 966 000	1 517 000	1 628 000	1 183 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	11 000	10 000	8 000	10 000
Operating Profit	−11 000	−10 000	−8 000	−10 000
Financial Income	1 460 000	400 000	2 000 000	4 594 000
Financial Costs	0	0	0	0
Financial Balance	1 460 000	400 000	2 000 000	4 594 000
Earnings Before Tax	1 449 000	390 000	1 992 000	4 584 000
Tax	0	0	0	0
Net Income	1 449 000	390 000	1 992 000	4 584 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 170 000	3 170 000	3 140 000	3 140 000
Total Current Assets	782 000	793 000	2 371 000	4 732 000
Total Assets	3 952 000	3 963 000	5 511 000	7 872 000
Total Retained Equity	2 862 000	1 413 000	1 524 000	1 079 000
Total Equity	2 966 000	1 517 000	1 628 000	1 183 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	986 000	2 446 000	3 883 000	6 689 000
Total Equity and Debt	3 952 000	3 963 000	5 511 000	7 872 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	11 000	10 000	8 000	10 000
Operating Profit	−11 000	−10 000	−8 000	−10 000
Financial Income	1 460 000	400 000	2 000 000	4 594 000
Financial Costs	0	0	0	0
Financial Balance	1 460 000	400 000	2 000 000	4 594 000
Dividends	0	500 000	1 547 000	4 732 000
Net Income	1 449 000	390 000	1 992 000	4 584 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	3 170 000	3 170 000	3 140 000	3 140 000
Total Fixed Assets	3 170 000	3 170 000	3 140 000	3 140 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	23 000	34 000	0
Total Current Assets	782 000	793 000	2 371 000	4 732 000
Total Assets	3 952 000	3 963 000	5 511 000	7 872 000
Total Equity	2 966 000	1 517 000	1 628 000	1 183 000
Short-Term Group Debt	986 000	2 446 000	2 336 000	1 948 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	500 000	1 547 000	4 732 000
Other Current Debt	0	0	0	8 000
Total Current Debt	986 000	2 446 000	3 883 000	6 689 000
Total Equity and Debt	3 952 000	3 963 000	5 511 000	7 872 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,85 %	25,71 %	122,36 %	387,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0,79	0,32	0,61	0,71
Quick Ratio	0,79	0,32	0,61	0,71
Equity Ratio	0,75	0,38	0,3	0,15
Gross Profit Margin	-	-	-	-