VEKST OPPDAL HOLDING AS

7340 OPPDAL

Finances

Return on Equity

−265,12 %

Current Ratio

9,98

Debt-to-Equity Ratio

1,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	262 000	0	0	0
Net Income	−9 181 000	−167 000	−59 000	−104 000
Total Assets	8 223 000	11 783 000	11 920 000	11 991 000
Total Equity	3 463 000	11 753 000	11 920 000	11 978 000

Income (NOK)	2022	2021	2020	2019
Revenue	262 000	0	0	0
Expenditure	3 158 000	168 000	76 000	141 000
Operating Profit	−2 897 000	−168 000	−76 000	−142 000
Financial Income	1 000	2 000	17 000	38 000
Financial Costs	6 285 000	0	0	0
Financial Balance	−6 284 000	2 000	17 000	38 000
Earnings Before Tax	−9 181 000	−167 000	−59 000	−104 000
Tax	0	0	0	0
Net Income	−9 181 000	−167 000	−59 000	−104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 165 000	7 788 000	7 788 000	7 788 000
Total Current Assets	1 058 000	3 995 000	4 132 000	4 203 000
Total Assets	8 223 000	11 783 000	11 920 000	11 991 000
Total Retained Equity	−3 737 000	0	−277 000	−218 000
Total Equity	3 463 000	11 753 000	11 920 000	11 978 000
Total Long-Term Debt	4 654 000	0	0	0
Total Current Debt	106 000	30 000	0	13 000
Total Equity and Debt	8 223 000	11 783 000	11 920 000	11 991 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	262 000	0	0	0
Revenue	262 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	148 000	47 000	0	47 000
Depreciation	117 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 158 000	168 000	76 000	141 000
Operating Profit	−2 897 000	−168 000	−76 000	−142 000
Financial Income	1 000	2 000	17 000	38 000
Financial Costs	6 285 000	0	0	0
Financial Balance	−6 284 000	2 000	17 000	38 000
Dividends	0	0	0	0
Net Income	−9 181 000	−167 000	−59 000	−104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 574 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 574 000	0	0	0
Total Fiancial Fixed Assets	1 591 000	7 788 000	7 788 000	7 788 000
Total Fixed Assets	7 165 000	7 788 000	7 788 000	7 788 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 015 000	1 207 000	1 343 000	3 517 000
Total Current Assets	1 058 000	3 995 000	4 132 000	4 203 000
Total Assets	8 223 000	11 783 000	11 920 000	11 991 000
Total Equity	3 463 000	11 753 000	11 920 000	11 978 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 654 000	0	0	0
Creditors	0	14 000	0	3 000
Unpaid Taxes	39 000	16 000	0	10 000
Dividends	0	0	0	0
Other Current Debt	67 000	0	0	0
Total Current Debt	106 000	30 000	0	13 000
Total Equity and Debt	8 223 000	11 783 000	11 920 000	11 991 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−265,12 %	−1,42 %	−0,49 %	−0,87 %
Debt-to-Equity Ratio	1,34	0	0	0
Operating Profit Margin	−1 105,73 %	-	-	-
Current Ratio	9,98	133,17	-	323,31
Quick Ratio	9,98	133,17	-	323,31
Equity Ratio	0,42	1	1	1
Gross Profit Margin	100 %	-	-	-