LOPPA UTVIKLING AS

9552 ØKSFJORDEN

Finances

Share Ownership

Return on Equity

2,32 %

Current Ratio

Debt-to-Equity Ratio

1,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 450 000	3 135 000	4 425 000	3 028 000
Net Income	304 000	458 000	1 000 000	−49 000
Total Assets	28 312 000	29 113 000	28 142 000	31 347 000
Total Equity	13 128 000	12 819 000	10 636 000	9 637 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 450 000	3 135 000	4 425 000	3 028 000
Expenditure	1 470 000	1 967 000	2 273 000	2 198 000
Operating Profit	979 000	1 168 000	2 153 000	829 000
Financial Income	46 000	0	0	0
Financial Costs	636 000	581 000	871 000	892 000
Financial Balance	−590 000	−581 000	−871 000	−892 000
Earnings Before Tax	390 000	587 000	1 282 000	−62 000
Tax	86 000	129 000	282 000	−14 000
Net Income	304 000	458 000	1 000 000	−49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 385 000	25 416 000	26 989 000	30 778 000
Total Current Assets	3 927 000	3 697 000	1 152 000	568 000
Total Assets	28 312 000	29 113 000	28 142 000	31 347 000
Total Retained Equity	9 483 000	9 179 000	8 721 000	7 721 000
Total Equity	13 128 000	12 819 000	10 636 000	9 637 000
Total Long-Term Debt	15 134 000	16 199 000	17 317 000	21 313 000
Total Current Debt	51 000	96 000	189 000	397 000
Total Equity and Debt	28 312 000	29 113 000	28 142 000	31 347 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 420 000	0	0	0
Other Income	30 000	3 135 000	4 425 000	3 028 000
Revenue	2 450 000	3 135 000	4 425 000	3 028 000
Cost of Goods Sold	0	0	35 000	159 000
Salary Costs	0	30 000	553 000	192 000
Depreciation	943 000	958 000	1 006 000	1 003 000
Impairment	0	0	0	0
Expenditure	1 470 000	1 967 000	2 273 000	2 198 000
Operating Profit	979 000	1 168 000	2 153 000	829 000
Financial Income	46 000	0	0	0
Financial Costs	636 000	581 000	871 000	892 000
Financial Balance	−590 000	−581 000	−871 000	−892 000
Dividends	0	0	0	0
Net Income	304 000	458 000	1 000 000	−49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	137 000	224 000	839 000	1 121 000
Real Eastate	24 234 000	25 172 000	26 113 000	29 634 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	20 000	37 000	23 000
Total Tangible Assets	24 249 000	25 192 000	26 150 000	29 657 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 385 000	25 416 000	26 989 000	30 778 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	1 152 000	564 000
Total Current Assets	3 927 000	3 697 000	1 152 000	568 000
Total Assets	28 312 000	29 113 000	28 142 000	31 347 000
Total Equity	13 128 000	12 819 000	10 636 000	9 637 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 134 000	16 199 000	17 317 000	21 313 000
Creditors	11 000	15 000	18 000	11 000
Unpaid Taxes	0	57 000	90 000	80 000
Dividends	0	0	0	0
Other Current Debt	39 000	23 000	81 000	307 000
Total Current Debt	51 000	96 000	189 000	397 000
Total Equity and Debt	28 312 000	29 113 000	28 142 000	31 347 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,32 %	3,57 %	9,4 %	−0,51 %
Debt-to-Equity Ratio	1,15	1,26	1,63	2,21
Operating Profit Margin	39,96 %	37,26 %	48,66 %	27,38 %
Current Ratio	77	38,51	6,1	1,43
Quick Ratio	77	38,51	6,1	1,43
Equity Ratio	0,46	0,44	0,38	0,31
Gross Profit Margin	100 %	100 %	99,21 %	94,75 %