COOP EIENDOM SØRVEST AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

6,8 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	670 000	1 812 000	450 000
Net Income	679 000	67 000	−746 000	−1 430 000
Total Assets	9 984 000	7 518 000	7 382 000	8 361 000
Total Equity	9 984 000	7 352 000	7 285 000	8 031 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	670 000	1 812 000	450 000
Expenditure	14 000	628 000	2 050 000	2 390 000
Operating Profit	−14 000	42 000	−238 000	−1 939 000
Financial Income	144 000	25 000	42 000	111 000
Financial Costs	2 000	0	0	−1 000
Financial Balance	142 000	25 000	42 000	112 000
Earnings Before Tax	129 000	67 000	−196 000	−1 828 000
Tax	−551 000	0	551 000	−398 000
Net Income	679 000	67 000	−746 000	−1 430 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	551 000
Total Current Assets	9 984 000	7 518 000	7 382 000	7 810 000
Total Assets	9 984 000	7 518 000	7 382 000	8 361 000
Total Retained Equity	679 000	0	−594 000	0
Total Equity	9 984 000	7 352 000	7 285 000	8 031 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	166 000	97 000	330 000
Total Equity and Debt	9 984 000	7 518 000	7 382 000	8 361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	670 000	1 812 000	450 000
Revenue	0	670 000	1 812 000	450 000
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	14 000	628 000	2 050 000	2 390 000
Operating Profit	−14 000	42 000	−238 000	−1 939 000
Financial Income	144 000	25 000	42 000	111 000
Financial Costs	2 000	0	0	−1 000
Financial Balance	142 000	25 000	42 000	112 000
Dividends	0	0	0	0
Net Income	679 000	67 000	−746 000	−1 430 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	551 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	551 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	6 680 000	6 512 000	6 412 000
Total Current Assets	9 984 000	7 518 000	7 382 000	7 810 000
Total Assets	9 984 000	7 518 000	7 382 000	8 361 000
Total Equity	9 984 000	7 352 000	7 285 000	8 031 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	207 000
Unpaid Taxes	0	166 000	97 000	123 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	166 000	97 000	330 000
Total Equity and Debt	9 984 000	7 518 000	7 382 000	8 361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,8 %	0,91 %	−10,24 %	−17,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	6,27 %	−13,13 %	−430,89 %
Current Ratio	-	45,29	76,1	23,67
Quick Ratio	-	45,29	76,1	23,67
Equity Ratio	1	0,98	0,99	0,96
Gross Profit Margin	-	100 %	100 %	100 %