KOPPERUD MIKALSEN INVEST AS

6700 MÅLØY

Finances

Return on Equity

0,29 %

Current Ratio

245,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 000	155 000	12 000	0
Net Income	34 000	5 342 000	1 356 000	14 000
Total Assets	11 544 000	11 527 000	9 762 000	9 247 000
Total Equity	11 539 000	11 505 000	9 763 000	9 207 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 000	155 000	12 000	0
Expenditure	22 000	27 000	17 000	2 000
Operating Profit	18 000	128 000	−5 000	−2 000
Financial Income	17 000	5 214 000	1 363 000	17 000
Financial Costs	1 000	0	2 000	0
Financial Balance	16 000	5 214 000	1 361 000	17 000
Earnings Before Tax	34 000	5 342 000	1 356 000	14 000
Tax	0	0	0	0
Net Income	34 000	5 342 000	1 356 000	14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 561 000	9 225 000	9 230 000	9 201 000
Total Current Assets	983 000	2 302 000	532 000	46 000
Total Assets	11 544 000	11 527 000	9 762 000	9 247 000
Total Retained Equity	11 139 000	11 105 000	9 363 000	0
Total Equity	11 539 000	11 505 000	9 763 000	9 207 000
Total Long-Term Debt	0	0	0	40 000
Total Current Debt	4 000	22 000	−1 000	0
Total Equity and Debt	11 544 000	11 527 000	9 762 000	9 247 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 000	155 000	12 000	0
Other Income	0	0	0	0
Revenue	40 000	155 000	12 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	10 000	1 000	0	0
Depreciation	5 000	5 000	2 000	0
Impairment	0	0	0	0
Expenditure	22 000	27 000	17 000	2 000
Operating Profit	18 000	128 000	−5 000	−2 000
Financial Income	17 000	5 214 000	1 363 000	17 000
Financial Costs	1 000	0	2 000	0
Financial Balance	16 000	5 214 000	1 361 000	17 000
Dividends	0	3 600 000	800 000	0
Net Income	34 000	5 342 000	1 356 000	14 000

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	4 000	9 000	14 000	0
Total Tangible Assets	4 000	9 000	14 000	0
Total Fiancial Fixed Assets	10 558 000	9 216 000	9 216 000	9 201 000
Total Fixed Assets	10 561 000	9 225 000	9 230 000	9 201 000
Stock	0	0	0	0
Total Investments	−1 964 000	−1 964 000	−1 193 000	0
Cash, Bank	2 941 000	4 267 000	1 726 000	46 000
Total Current Assets	983 000	2 302 000	532 000	46 000
Total Assets	11 544 000	11 527 000	9 762 000	9 247 000
Total Equity	11 539 000	11 505 000	9 763 000	9 207 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	40 000
Creditors	0	0	0	0
Unpaid Taxes	1 000	27 000	−1 000	0
Dividends	0	3 600 000	800 000	0
Other Current Debt	4 000	−5 000	0	0
Total Current Debt	4 000	22 000	−1 000	0
Total Equity and Debt	11 544 000	11 527 000	9 762 000	9 247 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,29 %	46,43 %	13,89 %	0,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	45 %	82,58 %	−41,67 %	-
Current Ratio	245,75	104,64	−532	-
Quick Ratio	245,75	104,64	−532	-
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	100 %	100 %	-