BOPPUS INVEST AS

2003 LILLESTRØM

Finances

Return on Equity

−0,3 %

Current Ratio

Debt-to-Equity Ratio

0,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	161 000	278 000	0	856 000
Net Income	−43 000	178 000	10 000	638 000
Total Assets	20 512 000	14 522 000	15 312 000	15 320 000
Total Equity	14 327 000	14 370 000	15 191 000	15 181 000

Income (NOK)	2022	2021	2020	2019
Revenue	161 000	278 000	0	856 000
Expenditure	143 000	88 000	55 000	153 000
Operating Profit	18 000	190 000	−55 000	702 000
Financial Income	20 000	38 000	68 000	57 000
Financial Costs	93 000	0	0	0
Financial Balance	−73 000	38 000	68 000	57 000
Earnings Before Tax	−55 000	228 000	13 000	760 000
Tax	−12 000	50 000	3 000	122 000
Net Income	−43 000	178 000	10 000	638 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 172 000	7 987 000	4 084 000	3 693 000
Total Current Assets	340 000	6 535 000	11 229 000	11 627 000
Total Assets	20 512 000	14 522 000	15 312 000	15 320 000
Total Retained Equity	13 232 000	13 274 000	14 096 000	14 086 000
Total Equity	14 327 000	14 370 000	15 191 000	15 181 000
Total Long-Term Debt	6 151 000	63 000	79 000	99 000
Total Current Debt	34 000	89 000	42 000	40 000
Total Equity and Debt	20 512 000	14 522 000	15 312 000	15 320 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	161 000	278 000	0	856 000
Revenue	161 000	278 000	0	856 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	72 000
Impairment	0	0	0	0
Expenditure	143 000	88 000	55 000	153 000
Operating Profit	18 000	190 000	−55 000	702 000
Financial Income	20 000	38 000	68 000	57 000
Financial Costs	93 000	0	0	0
Financial Balance	−73 000	38 000	68 000	57 000
Dividends	0	0	0	0
Net Income	−43 000	178 000	10 000	638 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 775 000	6 306 000	2 165 000	1 540 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 775 000	6 306 000	2 165 000	1 540 000
Total Fiancial Fixed Assets	1 397 000	1 680 000	1 919 000	2 153 000
Total Fixed Assets	20 172 000	7 987 000	4 084 000	3 693 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	340 000	6 535 000	11 229 000	11 627 000
Total Current Assets	340 000	6 535 000	11 229 000	11 627 000
Total Assets	20 512 000	14 522 000	15 312 000	15 320 000
Total Equity	14 327 000	14 370 000	15 191 000	15 181 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 151 000	63 000	79 000	99 000
Creditors	4 000	0	2 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	29 000	23 000	17 000	17 000
Total Current Debt	34 000	89 000	42 000	40 000
Total Equity and Debt	20 512 000	14 522 000	15 312 000	15 320 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,3 %	1,24 %	0,07 %	4,2 %
Debt-to-Equity Ratio	0,43	0	0,01	0,01
Operating Profit Margin	11,18 %	68,35 %	-	82,01 %
Current Ratio	10	73,43	267,36	290,68
Quick Ratio	10	73,43	267,36	290,68
Equity Ratio	0,7	0,99	0,99	0,99
Gross Profit Margin	100 %	100 %	-	100 %