OPDAL NORDRE GÅRDSSLAKTERI AS

7982 BINDALSEIDET

Finances

Share Ownership

Return on Equity

15 %

Current Ratio

0,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	362 000	420 000	348 000	127 000
Net Income	12 000	9 000	34 000	−16 000
Total Assets	124 000	81 000	51 000	12 000
Total Equity	80 000	68 000	59 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	362 000	420 000	348 000	127 000
Expenditure	351 000	412 000	306 000	143 000
Operating Profit	10 000	7 000	43 000	−16 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	10 000	7 000	43 000	−16 000
Tax	−2 000	−2 000	9 000	0
Net Income	12 000	9 000	34 000	−16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	82 000	41 000	0	0
Total Current Assets	42 000	40 000	51 000	12 000
Total Assets	124 000	81 000	51 000	12 000
Total Retained Equity	55 000	43 000	34 000	1 000
Total Equity	80 000	68 000	59 000	25 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	44 000	13 000	−8 000	−13 000
Total Equity and Debt	124 000	81 000	51 000	12 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	332 000	390 000	348 000	122 000
Other Income	30 000	30 000	0	5 000
Revenue	362 000	420 000	348 000	127 000
Cost of Goods Sold	188 000	168 000	118 000	61 000
Salary Costs	0	0	0	0
Depreciation	9 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	351 000	412 000	306 000	143 000
Operating Profit	10 000	7 000	43 000	−16 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	12 000	9 000	34 000	−16 000

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	82 000	41 000	0	0
Total Tangible Assets	82 000	41 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	82 000	41 000	0	0
Stock	21 000	21 000	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	16 000	47 000	8 000
Total Current Assets	42 000	40 000	51 000	12 000
Total Assets	124 000	81 000	51 000	12 000
Total Equity	80 000	68 000	59 000	25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	3 000	0	1 000
Unpaid Taxes	13 000	10 000	−14 000	−14 000
Dividends	0	0	0	0
Other Current Debt	3 000	−2 000	−3 000	0
Total Current Debt	44 000	13 000	−8 000	−13 000
Total Equity and Debt	124 000	81 000	51 000	12 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15 %	13,24 %	57,63 %	−64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,76 %	1,67 %	12,36 %	−12,6 %
Current Ratio	0,95	3,08	−6,38	−0,92
Quick Ratio	1,83	−5	−6,38	−0,92
Equity Ratio	0,65	0,84	1,16	2,08
Gross Profit Margin	48,07 %	60 %	66,09 %	51,97 %