OPPGANG AS

0283 OSLO

Finances

Return on Equity

44,03 %

Current Ratio

1,66

Debt-to-Equity Ratio

1,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 494 000	4 432 000	3 974 000	3 246 000
Net Income	1 150 000	580 000	523 000	303 000
Total Assets	10 270 000	4 732 000	3 844 000	2 927 000
Total Equity	2 612 000	1 463 000	883 000	359 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 494 000	4 432 000	3 974 000	3 246 000
Expenditure	5 933 000	3 688 000	3 311 000	2 866 000
Operating Profit	1 562 000	744 000	664 000	379 000
Financial Income	6 000	3 000	9 000	11 000
Financial Costs	98 000	0	0	2 000
Financial Balance	−92 000	3 000	9 000	9 000
Earnings Before Tax	1 470 000	746 000	673 000	389 000
Tax	320 000	166 000	149 000	86 000
Net Income	1 150 000	580 000	523 000	303 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 072 000	985 000	298 000	41 000
Total Current Assets	5 198 000	3 747 000	3 545 000	2 886 000
Total Assets	10 270 000	4 732 000	3 844 000	2 927 000
Total Retained Equity	2 588 000	1 438 000	858 000	335 000
Total Equity	2 612 000	1 463 000	883 000	359 000
Total Long-Term Debt	4 526 000	1 078 000	1 176 000	1 176 000
Total Current Debt	3 132 000	2 191 000	1 785 000	1 392 000
Total Equity and Debt	10 270 000	4 732 000	3 844 000	2 927 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 927 000	146 000	105 000
Other Income	7 494 000	2 505 000	3 829 000	3 141 000
Revenue	7 494 000	4 432 000	3 974 000	3 246 000
Cost of Goods Sold	63 000	0	0	0
Salary Costs	79 000	75 000	30 000	13 000
Depreciation	21 000	21 000	21 000	10 000
Impairment	0	0	0	0
Expenditure	5 933 000	3 688 000	3 311 000	2 866 000
Operating Profit	1 562 000	744 000	664 000	379 000
Financial Income	6 000	3 000	9 000	11 000
Financial Costs	98 000	0	0	2 000
Financial Balance	−92 000	3 000	9 000	9 000
Dividends	0	0	0	0
Net Income	1 150 000	580 000	523 000	303 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	0	0	0
Real Eastate	4 810 000	708 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	56 000	77 000	98 000	41 000
Total Tangible Assets	4 866 000	785 000	98 000	41 000
Total Fiancial Fixed Assets	200 000	200 000	200 000	0
Total Fixed Assets	5 072 000	985 000	298 000	41 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 130 000	3 144 000	3 234 000	2 465 000
Total Current Assets	5 198 000	3 747 000	3 545 000	2 886 000
Total Assets	10 270 000	4 732 000	3 844 000	2 927 000
Total Equity	2 612 000	1 463 000	883 000	359 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 526 000	1 078 000	1 176 000	1 176 000
Creditors	284 000	172 000	50 000	50 000
Unpaid Taxes	499 000	342 000	244 000	213 000
Dividends	0	0	0	0
Other Current Debt	2 023 000	1 511 000	1 342 000	1 043 000
Total Current Debt	3 132 000	2 191 000	1 785 000	1 392 000
Total Equity and Debt	10 270 000	4 732 000	3 844 000	2 927 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,03 %	39,64 %	59,23 %	84,4 %
Debt-to-Equity Ratio	1,73	0,74	1,33	3,28
Operating Profit Margin	20,84 %	16,79 %	16,71 %	11,68 %
Current Ratio	1,66	1,71	1,99	2,07
Quick Ratio	1,66	1,71	1,99	2,07
Equity Ratio	0,25	0,31	0,23	0,12
Gross Profit Margin	99,16 %	100 %	100 %	100 %