OPPLAND PROSJEKT CONSULT AS

2815 GJØVIK

Finances

Share Ownership

Return on Equity

20,61 %

Current Ratio

4,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 964 000	1 617 000	2 053 000	2 344 000
Net Income	390 000	118 000	756 000	1 047 000
Total Assets	2 491 000	2 659 000	2 990 000	2 711 000
Total Equity	1 892 000	2 102 000	2 584 000	2 178 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 964 000	1 617 000	2 053 000	2 344 000
Expenditure	1 481 000	1 439 000	1 755 000	999 000
Operating Profit	483 000	178 000	298 000	1 345 000
Financial Income	3 000	1 000	541 000	4 000
Financial Costs	13 000	28 000	6 000	6 000
Financial Balance	−10 000	−27 000	535 000	−2 000
Earnings Before Tax	473 000	151 000	833 000	1 343 000
Tax	83 000	33 000	77 000	296 000
Net Income	390 000	118 000	756 000	1 047 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 000	46 000	98 000	860 000
Total Current Assets	2 456 000	2 612 000	2 892 000	1 851 000
Total Assets	2 491 000	2 659 000	2 990 000	2 711 000
Total Retained Equity	1 862 000	2 072 000	2 554 000	2 148 000
Total Equity	1 892 000	2 102 000	2 584 000	2 178 000
Total Long-Term Debt	0	0	6 000	2 000
Total Current Debt	599 000	556 000	400 000	531 000
Total Equity and Debt	2 491 000	2 659 000	2 990 000	2 711 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 264 000	1 617 000	2 053 000	2 344 000
Other Income	−300 000	0	0	0
Revenue	1 964 000	1 617 000	2 053 000	2 344 000
Cost of Goods Sold	0	14 000	120 000	0
Salary Costs	962 000	962 000	953 000	962 000
Depreciation	12 000	12 000	12 000	3 000
Impairment	0	0	0	0
Expenditure	1 481 000	1 439 000	1 755 000	999 000
Operating Profit	483 000	178 000	298 000	1 345 000
Financial Income	3 000	1 000	541 000	4 000
Financial Costs	13 000	28 000	6 000	6 000
Financial Balance	−10 000	−27 000	535 000	−2 000
Dividends	600 000	600 000	350 000	350 000
Net Income	390 000	118 000	756 000	1 047 000

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	20 000	31 000	43 000	55 000
Total Tangible Assets	20 000	31 000	43 000	55 000
Total Fiancial Fixed Assets	15 000	15 000	55 000	805 000
Total Fixed Assets	35 000	46 000	98 000	860 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	783 000	1 171 000	2 181 000	901 000
Total Current Assets	2 456 000	2 612 000	2 892 000	1 851 000
Total Assets	2 491 000	2 659 000	2 990 000	2 711 000
Total Equity	1 892 000	2 102 000	2 584 000	2 178 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	6 000	2 000
Creditors	14 000	73 000	60 000	27 000
Unpaid Taxes	388 000	330 000	158 000	190 000
Dividends	600 000	600 000	350 000	350 000
Other Current Debt	92 000	114 000	110 000	92 000
Total Current Debt	599 000	556 000	400 000	531 000
Total Equity and Debt	2 491 000	2 659 000	2 990 000	2 711 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,61 %	5,61 %	29,26 %	48,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,59 %	11,01 %	14,52 %	57,38 %
Current Ratio	4,1	4,7	7,23	3,49
Quick Ratio	4,1	4,7	7,23	3,49
Equity Ratio	0,76	0,79	0,86	0,8
Gross Profit Margin	100 %	99,13 %	94,15 %	100 %