OSLO OPPUSSING AS

0355 OSLO

Finances

Share Ownership

Return on Equity

3 870 %

Current Ratio

Debt-to-Equity Ratio

42,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 150 000	13 887 000	9 171 000	6 864 000
Net Income	1 161 000	−387 000	5 000	309 000
Total Assets	7 141 000	2 812 000	2 092 000	1 550 000
Total Equity	30 000	−12 000	374 000	370 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 150 000	13 887 000	9 171 000	6 864 000
Expenditure	15 735 000	14 188 000	9 159 000	6 462 000
Operating Profit	1 415 000	−302 000	12 000	403 000
Financial Income	1 000	2 000	1 000	0
Financial Costs	88 000	38 000	2 000	0
Financial Balance	−87 000	−36 000	−1 000	0
Earnings Before Tax	1 328 000	−337 000	12 000	403 000
Tax	166 000	50 000	7 000	93 000
Net Income	1 161 000	−387 000	5 000	309 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 290 000	651 000	93 000	98 000
Total Current Assets	5 852 000	2 161 000	2 000 000	1 452 000
Total Assets	7 141 000	2 812 000	2 092 000	1 550 000
Total Retained Equity	0	−42 000	344 000	340 000
Total Equity	30 000	−12 000	374 000	370 000
Total Long-Term Debt	1 270 000	592 000	−2 000	0
Total Current Debt	5 842 000	2 233 000	1 720 000	1 180 000
Total Equity and Debt	7 141 000	2 812 000	2 092 000	1 550 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 150 000	13 887 000	9 171 000	6 864 000
Other Income	0	0	0	0
Revenue	17 150 000	13 887 000	9 171 000	6 864 000
Cost of Goods Sold	7 310 000	8 051 000	6 387 000	4 606 000
Salary Costs	6 803 000	3 967 000	1 765 000	573 000
Depreciation	185 000	160 000	63 000	51 000
Impairment	0	0	0	0
Expenditure	15 735 000	14 188 000	9 159 000	6 462 000
Operating Profit	1 415 000	−302 000	12 000	403 000
Financial Income	1 000	2 000	1 000	0
Financial Costs	88 000	38 000	2 000	0
Financial Balance	−87 000	−36 000	−1 000	0
Dividends	1 119 000	0	0	0
Net Income	1 161 000	−387 000	5 000	309 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 210 000	572 000	93 000	98 000
Total Tangible Assets	1 210 000	572 000	93 000	98 000
Total Fiancial Fixed Assets	79 000	79 000	0	0
Total Fixed Assets	1 290 000	651 000	93 000	98 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 594 000	285 000	166 000	1 088 000
Total Current Assets	5 852 000	2 161 000	2 000 000	1 452 000
Total Assets	7 141 000	2 812 000	2 092 000	1 550 000
Total Equity	30 000	−12 000	374 000	370 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 270 000	592 000	−2 000	0
Creditors	943 000	702 000	959 000	543 000
Unpaid Taxes	1 245 000	932 000	295 000	93 000
Dividends	1 119 000	0	0	0
Other Current Debt	2 403 000	549 000	458 000	451 000
Total Current Debt	5 842 000	2 233 000	1 720 000	1 180 000
Total Equity and Debt	7 141 000	2 812 000	2 092 000	1 550 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 870 %	3 225 %	1,34 %	83,51 %
Debt-to-Equity Ratio	42,33	−49,33	−0,01	0
Operating Profit Margin	8,25 %	−2,17 %	0,13 %	5,87 %
Current Ratio	1	0,97	1,16	1,23
Quick Ratio	1	0,97	1,16	1,23
Equity Ratio	0	−0	0,18	0,24
Gross Profit Margin	57,38 %	42,02 %	30,36 %	32,9 %