OPSETH EIGEDOM AS

6809 FØRDE

Finances

Share Ownership

Return on Equity

17,33 %

Current Ratio

2,76

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 553 000	1 673 000	1 595 000	1 496 000
Net Income	780 000	101 000	124 000	70 000
Total Assets	5 898 000	5 010 000	5 008 000	5 008 000
Total Equity	4 501 000	4 221 000	4 120 000	3 996 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 553 000	1 673 000	1 595 000	1 496 000
Expenditure	1 574 000	1 551 000	1 453 000	1 430 000
Operating Profit	979 000	121 000	142 000	66 000
Financial Income	21 000	8 000	17 000	29 000
Financial Costs	0	0	0	6 000
Financial Balance	21 000	8 000	17 000	23 000
Earnings Before Tax	1 000 000	129 000	159 000	89 000
Tax	220 000	28 000	35 000	20 000
Net Income	780 000	101 000	124 000	70 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 862 000	2 862 000	2 862 000	2 862 000
Total Current Assets	3 036 000	2 148 000	2 146 000	2 146 000
Total Assets	5 898 000	5 010 000	5 008 000	5 008 000
Total Retained Equity	3 500 000	3 220 000	3 120 000	2 996 000
Total Equity	4 501 000	4 221 000	4 120 000	3 996 000
Total Long-Term Debt	298 000	442 000	587 000	734 000
Total Current Debt	1 099 000	347 000	301 000	278 000
Total Equity and Debt	5 898 000	5 010 000	5 008 000	5 008 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	324 000	344 000	1 221 000	1 206 000
Other Income	2 229 000	1 329 000	374 000	290 000
Revenue	2 553 000	1 673 000	1 595 000	1 496 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 190 000	1 161 000	1 085 000	1 108 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 574 000	1 551 000	1 453 000	1 430 000
Operating Profit	979 000	121 000	142 000	66 000
Financial Income	21 000	8 000	17 000	29 000
Financial Costs	0	0	0	6 000
Financial Balance	21 000	8 000	17 000	23 000
Dividends	500 000	0	0	0
Net Income	780 000	101 000	124 000	70 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 862 000	2 862 000	2 862 000	2 862 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 862 000	2 862 000	2 862 000	2 862 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 862 000	2 862 000	2 862 000	2 862 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 959 000	2 043 000	2 083 000	2 085 000
Total Current Assets	3 036 000	2 148 000	2 146 000	2 146 000
Total Assets	5 898 000	5 010 000	5 008 000	5 008 000
Total Equity	4 501 000	4 221 000	4 120 000	3 996 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	298 000	442 000	587 000	734 000
Creditors	22 000	21 000	6 000	−3 000
Unpaid Taxes	238 000	174 000	147 000	147 000
Dividends	500 000	0	0	0
Other Current Debt	115 000	117 000	105 000	106 000
Total Current Debt	1 099 000	347 000	301 000	278 000
Total Equity and Debt	5 898 000	5 010 000	5 008 000	5 008 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,33 %	2,39 %	3,01 %	1,75 %
Debt-to-Equity Ratio	0,07	0,1	0,14	0,18
Operating Profit Margin	38,35 %	7,23 %	8,9 %	4,41 %
Current Ratio	2,76	6,19	7,13	7,72
Quick Ratio	2,76	6,19	7,13	7,72
Equity Ratio	0,76	0,84	0,82	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %