SCANDINAVIAN EXPERIENCE AS

1415 OPPEGÅRD

Finances

Return on Equity

35,71 %

Current Ratio

1,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 343 000	1 408 000	837 000	630 000
Net Income	265 000	444 000	540 000	478 000
Total Assets	1 242 000	988 000	1 326 000	848 000
Total Equity	742 000	477 000	923 000	383 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 343 000	1 408 000	837 000	630 000
Expenditure	1 225 000	883 000	169 000	22 000
Operating Profit	117 000	525 000	668 000	608 000
Financial Income	173 000	45 000	27 000	0
Financial Costs	0	0	2 000	0
Financial Balance	173 000	45 000	25 000	0
Earnings Before Tax	291 000	570 000	693 000	608 000
Tax	26 000	125 000	153 000	130 000
Net Income	265 000	444 000	540 000	478 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	393 000	389 000	273 000	126 000
Total Current Assets	848 000	599 000	1 054 000	722 000
Total Assets	1 242 000	988 000	1 326 000	848 000
Total Retained Equity	712 000	447 000	893 000	353 000
Total Equity	742 000	477 000	923 000	383 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	500 000	511 000	404 000	465 000
Total Equity and Debt	1 242 000	988 000	1 326 000	848 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 343 000	1 408 000	837 000	630 000
Other Income	0	0	0	0
Revenue	1 343 000	1 408 000	837 000	630 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 099 000	770 000	103 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 225 000	883 000	169 000	22 000
Operating Profit	117 000	525 000	668 000	608 000
Financial Income	173 000	45 000	27 000	0
Financial Costs	0	0	2 000	0
Financial Balance	173 000	45 000	25 000	0
Dividends	0	0	0	0
Net Income	265 000	444 000	540 000	478 000

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	393 000	389 000	273 000	126 000
Total Fixed Assets	393 000	389 000	273 000	126 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	574 000	544 000	938 000	666 000
Total Current Assets	848 000	599 000	1 054 000	722 000
Total Assets	1 242 000	988 000	1 326 000	848 000
Total Equity	742 000	477 000	923 000	383 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	34 000	10 000	17 000	3 000
Unpaid Taxes	155 000	141 000	75 000	85 000
Dividends	0	0	0	0
Other Current Debt	285 000	234 000	158 000	248 000
Total Current Debt	500 000	511 000	404 000	465 000
Total Equity and Debt	1 242 000	988 000	1 326 000	848 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,71 %	93,08 %	58,5 %	124,8 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,71 %	37,29 %	79,81 %	96,51 %
Current Ratio	1,7	1,17	2,61	1,55
Quick Ratio	1,7	1,17	2,61	1,55
Equity Ratio	0,6	0,48	0,7	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %