OPSANGERNESET EIGEDOM AS

5460 HUSNES

Finances

Share Ownership

Return on Equity

8,74 %

Current Ratio

0,01

Debt-to-Equity Ratio

−1,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	217 000	475 000	775 000	1 738 000
Net Income	−120 000	3 000	−282 000	−269 000
Total Assets	2 112 000	2 298 000	2 194 000	2 589 000
Total Equity	−1 373 000	−1 254 000	−1 256 000	−974 000

Income (NOK)	2022	2021	2020	2019
Revenue	217 000	475 000	775 000	1 738 000
Expenditure	117 000	292 000	845 000	1 820 000
Operating Profit	99 000	183 000	−69 000	−82 000
Financial Income	4 000	4 000	4 000	0
Financial Costs	223 000	184 000	216 000	187 000
Financial Balance	−219 000	−180 000	−212 000	−187 000
Earnings Before Tax	−120 000	3 000	−282 000	−269 000
Tax	0	0	0	0
Net Income	−120 000	3 000	−282 000	−269 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 099 000	2 099 000	2 099 000	2 430 000
Total Current Assets	13 000	199 000	95 000	159 000
Total Assets	2 112 000	2 298 000	2 194 000	2 589 000
Total Retained Equity	−1 573 000	−1 454 000	−1 456 000	−1 174 000
Total Equity	−1 373 000	−1 254 000	−1 256 000	−974 000
Total Long-Term Debt	1 901 000	2 077 000	2 113 000	2 113 000
Total Current Debt	1 584 000	1 474 000	1 338 000	1 451 000
Total Equity and Debt	2 112 000	2 298 000	2 194 000	2 589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	211 000	460 000	621 000	1 731 000
Other Income	6 000	15 000	154 000	7 000
Revenue	217 000	475 000	775 000	1 738 000
Cost of Goods Sold	12 000	136 000	420 000	1 258 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	30 000
Impairment	0	0	0	0
Expenditure	117 000	292 000	845 000	1 820 000
Operating Profit	99 000	183 000	−69 000	−82 000
Financial Income	4 000	4 000	4 000	0
Financial Costs	223 000	184 000	216 000	187 000
Financial Balance	−219 000	−180 000	−212 000	−187 000
Dividends	0	0	0	0
Net Income	−120 000	3 000	−282 000	−269 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 100 000	2 100 000	2 100 000	2 350 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	55 000
Total Tangible Assets	2 100 000	2 100 000	2 100 000	2 404 000
Total Fiancial Fixed Assets	−1 000	−1 000	−1 000	26 000
Total Fixed Assets	2 099 000	2 099 000	2 099 000	2 430 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	13 000	199 000	95 000	159 000
Total Assets	2 112 000	2 298 000	2 194 000	2 589 000
Total Equity	−1 373 000	−1 254 000	−1 256 000	−974 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 901 000	2 077 000	2 113 000	2 113 000
Creditors	260 000	254 000	205 000	312 000
Unpaid Taxes	−10 000	18 000	24 000	22 000
Dividends	0	0	0	0
Other Current Debt	853 000	692 000	662 000	666 000
Total Current Debt	1 584 000	1 474 000	1 338 000	1 451 000
Total Equity and Debt	2 112 000	2 298 000	2 194 000	2 589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,74 %	−0,24 %	22,45 %	27,62 %
Debt-to-Equity Ratio	−1,38	−1,66	−1,68	−2,17
Operating Profit Margin	45,62 %	38,53 %	−8,9 %	−4,72 %
Current Ratio	0,01	0,14	0,07	0,11
Quick Ratio	0,01	0,14	0,07	0,11
Equity Ratio	−0,65	−0,55	−0,57	−0,38
Gross Profit Margin	94,47 %	71,37 %	45,81 %	27,62 %