OPPLAND BYGGVASK AS

2818 GJØVIK

Finances

Share Ownership

Return on Equity

882,35 %

Current Ratio

0,53

Debt-to-Equity Ratio

3,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	880 000	791 000	977 000	973 000
Net Income	300 000	192 000	266 000	−326 000
Total Assets	625 000	564 000	307 000	371 000
Total Equity	34 000	84 000	92 000	−174 000

Income (NOK)	2022	2021	2020	2019
Revenue	880 000	791 000	977 000	973 000
Expenditure	450 000	532 000	595 000	1 360 000
Operating Profit	430 000	259 000	382 000	−388 000
Financial Income	0	0	0	0
Financial Costs	46 000	5 000	40 000	30 000
Financial Balance	−46 000	−5 000	−40 000	−30 000
Earnings Before Tax	383 000	254 000	342 000	−418 000
Tax	83 000	63 000	75 000	−92 000
Net Income	300 000	192 000	266 000	−326 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	382 000	368 000	153 000	310 000
Total Current Assets	243 000	195 000	154 000	61 000
Total Assets	625 000	564 000	307 000	371 000
Total Retained Equity	4 000	54 000	62 000	−204 000
Total Equity	34 000	84 000	92 000	−174 000
Total Long-Term Debt	129 000	125 000	129 000	413 000
Total Current Debt	462 000	355 000	86 000	133 000
Total Equity and Debt	625 000	564 000	307 000	371 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	880 000	791 000	901 000	972 000
Other Income	0	0	76 000	0
Revenue	880 000	791 000	977 000	973 000
Cost of Goods Sold	1 000	25 000	36 000	617 000
Salary Costs	120 000	239 000	171 000	279 000
Depreciation	0	10 000	24 000	95 000
Impairment	0	0	0	0
Expenditure	450 000	532 000	595 000	1 360 000
Operating Profit	430 000	259 000	382 000	−388 000
Financial Income	0	0	0	0
Financial Costs	46 000	5 000	40 000	30 000
Financial Balance	−46 000	−5 000	−40 000	−30 000
Dividends	350 000	200 000	0	0
Net Income	300 000	192 000	266 000	−326 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	7 000	83 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	10 000	202 000
Total Tangible Assets	0	0	10 000	202 000
Total Fiancial Fixed Assets	382 000	368 000	135 000	25 000
Total Fixed Assets	382 000	368 000	153 000	310 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 000	13 000	30 000	36 000
Total Current Assets	243 000	195 000	154 000	61 000
Total Assets	625 000	564 000	307 000	371 000
Total Equity	34 000	84 000	92 000	−174 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	129 000	125 000	129 000	413 000
Creditors	21 000	43 000	27 000	39 000
Unpaid Taxes	4 000	37 000	45 000	70 000
Dividends	350 000	200 000	0	0
Other Current Debt	4 000	20 000	14 000	24 000
Total Current Debt	462 000	355 000	86 000	133 000
Total Equity and Debt	625 000	564 000	307 000	371 000

Financial indicators	2022	2021	2020	2019
Return on Equity	882,35 %	228,57 %	289,13 %	187,36 %
Debt-to-Equity Ratio	3,79	1,49	1,4	−2,37
Operating Profit Margin	48,86 %	32,74 %	39,1 %	−39,88 %
Current Ratio	0,53	0,55	1,79	0,46
Quick Ratio	0,53	0,55	1,79	0,46
Equity Ratio	0,05	0,15	0,3	−0,47
Gross Profit Margin	99,89 %	96,84 %	96,32 %	36,59 %