COPPER EIENDOM AS

7100 RISSA

Finances

Share Ownership

Return on Equity

9,5 %

Current Ratio

16,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 410 000	5 320 000	3 000 000	143 000
Net Income	116 000	366 000	49 000	−40 000
Total Assets	1 300 000	5 632 000	5 561 000	3 652 000
Total Equity	1 221 000	1 105 000	738 000	689 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 410 000	5 320 000	3 000 000	143 000
Expenditure	5 261 000	4 850 000	2 937 000	64 000
Operating Profit	149 000	470 000	63 000	79 000
Financial Income	1 000	0	0	0
Financial Costs	2 000	0	1 000	130 000
Financial Balance	−1 000	0	−1 000	−130 000
Earnings Before Tax	149 000	470 000	63 000	−51 000
Tax	33 000	103 000	14 000	−11 000
Net Income	116 000	366 000	49 000	−40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	25 000	54 000	1 012 000
Total Current Assets	1 275 000	5 607 000	5 507 000	2 640 000
Total Assets	1 300 000	5 632 000	5 561 000	3 652 000
Total Retained Equity	388 000	272 000	−94 000	−143 000
Total Equity	1 221 000	1 105 000	738 000	689 000
Total Long-Term Debt	0	4 402 000	4 128 000	2 750 000
Total Current Debt	79 000	125 000	695 000	214 000
Total Equity and Debt	1 300 000	5 632 000	5 561 000	3 652 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 410 000	5 320 000	3 000 000	0
Other Income	0	0	0	143 000
Revenue	5 410 000	5 320 000	3 000 000	143 000
Cost of Goods Sold	5 176 000	4 778 000	2 905 000	14 000
Salary Costs	14 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 261 000	4 850 000	2 937 000	64 000
Operating Profit	149 000	470 000	63 000	79 000
Financial Income	1 000	0	0	0
Financial Costs	2 000	0	1 000	130 000
Financial Balance	−1 000	0	−1 000	−130 000
Dividends	0	0	0	0
Net Income	116 000	366 000	49 000	−40 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	29 000	43 000
Real Eastate	25 000	25 000	25 000	970 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	25 000	25 000	25 000	970 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	25 000	54 000	1 012 000
Stock	479 000	5 405 000	5 490 000	2 636 000
Total Investments	0	0	0	0
Cash, Bank	796 000	201 000	17 000	4 000
Total Current Assets	1 275 000	5 607 000	5 507 000	2 640 000
Total Assets	1 300 000	5 632 000	5 561 000	3 652 000
Total Equity	1 221 000	1 105 000	738 000	689 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	4 402 000	4 128 000	2 750 000
Creditors	2 000	8 000	654 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	44 000	42 000	41 000	213 000
Total Current Debt	79 000	125 000	695 000	214 000
Total Equity and Debt	1 300 000	5 632 000	5 561 000	3 652 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,5 %	33,12 %	6,64 %	−5,81 %
Debt-to-Equity Ratio	0	3,98	5,59	3,99
Operating Profit Margin	2,75 %	8,83 %	2,1 %	55,24 %
Current Ratio	16,14	44,86	7,92	12,34
Quick Ratio	−3,19	−1,06	−1,15	−1,09
Equity Ratio	0,94	0,2	0,13	0,19
Gross Profit Margin	4,33 %	10,19 %	3,17 %	90,21 %