KOPPERNES BYGG AS

6110 AUSTEFJORDEN

Finances

Return on Equity

−66,67 %

Current Ratio

0,01

Debt-to-Equity Ratio

8,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	452 000	229 000	232 000	134 000
Net Income	−50 000	−68 000	−76 000	−98 000
Total Assets	987 000	1 147 000	387 000	454 000
Total Equity	75 000	125 000	−107 000	−38 000

Income (NOK)	2022	2021	2020	2019
Revenue	452 000	229 000	232 000	134 000
Expenditure	467 000	284 000	297 000	238 000
Operating Profit	−14 000	−55 000	−65 000	−104 000
Financial Income	0	0	0	0
Financial Costs	36 000	13 000	11 000	3 000
Financial Balance	−36 000	−13 000	−11 000	−3 000
Earnings Before Tax	−50 000	−68 000	−76 000	−107 000
Tax	0	0	0	−9 000
Net Income	−50 000	−68 000	−76 000	−98 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	984 000	1 070 000	353 000	433 000
Total Current Assets	3 000	77 000	34 000	21 000
Total Assets	987 000	1 147 000	387 000	454 000
Total Retained Equity	−255 000	−205 000	−137 000	−68 000
Total Equity	75 000	125 000	−107 000	−38 000
Total Long-Term Debt	640 000	726 000	53 000	413 000
Total Current Debt	273 000	296 000	441 000	79 000
Total Equity and Debt	987 000	1 147 000	387 000	454 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	361 000	229 000	232 000	134 000
Other Income	91 000	0	0	0
Revenue	452 000	229 000	232 000	134 000
Cost of Goods Sold	44 000	38 000	34 000	13 000
Salary Costs	5 000	12 000	1 000	0
Depreciation	136 000	105 000	91 000	75 000
Impairment	0	0	0	0
Expenditure	467 000	284 000	297 000	238 000
Operating Profit	−14 000	−55 000	−65 000	−104 000
Financial Income	0	0	0	0
Financial Costs	36 000	13 000	11 000	3 000
Financial Balance	−36 000	−13 000	−11 000	−3 000
Dividends	0	0	0	0
Net Income	−50 000	−68 000	−76 000	−98 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	771 000	812 000	0	0
Machinery and Plant Facilities	80 000	66 000	99 000	0
Fixtures	4 000	62 000	124 000	303 000
Total Tangible Assets	854 000	940 000	223 000	303 000
Total Fiancial Fixed Assets	130 000	130 000	130 000	130 000
Total Fixed Assets	984 000	1 070 000	353 000	433 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	3 000	77 000	34 000	21 000
Total Assets	987 000	1 147 000	387 000	454 000
Total Equity	75 000	125 000	−107 000	−38 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	640 000	726 000	53 000	413 000
Creditors	2 000	31 000	17 000	0
Unpaid Taxes	9 000	12 000	6 000	0
Dividends	0	0	0	0
Other Current Debt	262 000	254 000	419 000	8 000
Total Current Debt	273 000	296 000	441 000	79 000
Total Equity and Debt	987 000	1 147 000	387 000	454 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−66,67 %	−54,4 %	71,03 %	257,89 %
Debt-to-Equity Ratio	8,53	5,81	−0,5	−10,87
Operating Profit Margin	−3,1 %	−24,02 %	−28,02 %	−77,61 %
Current Ratio	0,01	0,26	0,08	0,27
Quick Ratio	0,01	0,26	0,08	0,27
Equity Ratio	0,08	0,11	−0,28	−0,08
Gross Profit Margin	90,27 %	83,41 %	85,34 %	90,3 %