OPSAHL EIENDOM ALVER AS

7080 HEIMDAL

Finances

Share Ownership

Return on Equity

81,75 %

Current Ratio

32,18

Debt-to-Equity Ratio

−19,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−112 000	−27 000	−11 000	−6 000
Total Assets	2 491 000	7 082 000	2 528 000	2 514 000
Total Equity	−137 000	−25 000	2 000	14 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	85 000	13 000	14 000	8 000
Operating Profit	−85 000	−13 000	−14 000	−8 000
Financial Income	3 000	85 000	0	0
Financial Costs	39 000	107 000	1 000	0
Financial Balance	−36 000	−22 000	−1 000	0
Earnings Before Tax	−121 000	−35 000	−15 000	−8 000
Tax	−9 000	−8 000	−3 000	−2 000
Net Income	−112 000	−27 000	−11 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 137 000	7 082 000	2 528 000	2 514 000
Total Current Assets	354 000	0	0	0
Total Assets	2 491 000	7 082 000	2 528 000	2 514 000
Total Retained Equity	−173 000	−60 000	−33 000	−22 000
Total Equity	−137 000	−25 000	2 000	14 000
Total Long-Term Debt	2 617 000	4 700 000	0	0
Total Current Debt	11 000	2 407 000	2 526 000	2 500 000
Total Equity and Debt	2 491 000	7 082 000	2 528 000	2 514 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	85 000	13 000	14 000	8 000
Operating Profit	−85 000	−13 000	−14 000	−8 000
Financial Income	3 000	85 000	0	0
Financial Costs	39 000	107 000	1 000	0
Financial Balance	−36 000	−22 000	−1 000	0
Dividends	0	0	0	0
Net Income	−112 000	−27 000	−11 000	−6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	27 000	18 000	10 000	7 000
Real Eastate	2 110 000	2 529 000	2 518 000	2 507 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 110 000	2 529 000	2 518 000	2 507 000
Total Fiancial Fixed Assets	0	4 535 000	0	0
Total Fixed Assets	2 137 000	7 082 000	2 528 000	2 514 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	352 000	0	0	0
Total Current Assets	354 000	0	0	0
Total Assets	2 491 000	7 082 000	2 528 000	2 514 000
Total Equity	−137 000	−25 000	2 000	14 000
Short-Term Group Debt	0	2 404 000	2 526 000	2 404 000
Total Long-Term Debt	2 617 000	4 700 000	0	0
Creditors	11 000	0	0	96 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	3 000	0	0
Total Current Debt	11 000	2 407 000	2 526 000	2 500 000
Total Equity and Debt	2 491 000	7 082 000	2 528 000	2 514 000

Financial indicators	2022	2021	2020	2019
Return on Equity	81,75 %	108 %	−550 %	−42,86 %
Debt-to-Equity Ratio	−19,1	−188	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	32,18	0	0	0
Quick Ratio	32,18	0	0	0
Equity Ratio	−0,05	−0	0	0,01
Gross Profit Margin	-	-	-	-