OPULENS BO AS

0157 OSLO

Finances

Share Ownership

Return on Equity

52,56 %

Current Ratio

4,68

Debt-to-Equity Ratio

9,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 120 000	10 665 000	868 000	786 000
Net Income	4 072 000	3 411 000	113 000	−16 000
Total Assets	81 140 000	73 925 000	24 428 000	24 105 000
Total Equity	7 748 000	3 676 000	265 000	152 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 120 000	10 665 000	868 000	786 000
Expenditure	3 454 000	4 759 000	722 000	807 000
Operating Profit	7 666 000	5 906 000	146 000	−21 000
Financial Income	4 000	2 000	0	0
Financial Costs	2 450 000	1 686 000	1 000	0
Financial Balance	−2 446 000	−1 684 000	−1 000	0
Earnings Before Tax	5 221 000	4 222 000	146 000	−21 000
Tax	1 149 000	811 000	33 000	−5 000
Net Income	4 072 000	3 411 000	113 000	−16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	72 137 000	72 805 000	23 893 000	23 715 000
Total Current Assets	9 003 000	1 120 000	535 000	390 000
Total Assets	81 140 000	73 925 000	24 428 000	24 105 000
Total Retained Equity	7 580 000	3 508 000	97 000	−16 000
Total Equity	7 748 000	3 676 000	265 000	152 000
Total Long-Term Debt	71 470 000	69 126 000	9 806 000	9 873 000
Total Current Debt	1 922 000	1 122 000	14 357 000	14 080 000
Total Equity and Debt	81 140 000	73 925 000	24 428 000	24 105 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	11 120 000	10 665 000	868 000	786 000
Revenue	11 120 000	10 665 000	868 000	786 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	967 000	914 000	198 000	198 000
Impairment	0	0	0	0
Expenditure	3 454 000	4 759 000	722 000	807 000
Operating Profit	7 666 000	5 906 000	146 000	−21 000
Financial Income	4 000	2 000	0	0
Financial Costs	2 450 000	1 686 000	1 000	0
Financial Balance	−2 446 000	−1 684 000	−1 000	0
Dividends	0	0	0	0
Net Income	4 072 000	3 411 000	113 000	−16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	958 000	659 000	375 000	0
Real Eastate	71 179 000	72 146 000	23 517 000	23 715 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	71 179 000	72 146 000	23 517 000	23 715 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	72 137 000	72 805 000	23 893 000	23 715 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 840 000	1 008 000	500 000	371 000
Total Current Assets	9 003 000	1 120 000	535 000	390 000
Total Assets	81 140 000	73 925 000	24 428 000	24 105 000
Total Equity	7 748 000	3 676 000	265 000	152 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	71 470 000	69 126 000	9 806 000	9 873 000
Creditors	70 000	28 000	−8 000	33 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	404 000	0	13 950 000	14 038 000
Total Current Debt	1 922 000	1 122 000	14 357 000	14 080 000
Total Equity and Debt	81 140 000	73 925 000	24 428 000	24 105 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,56 %	92,79 %	42,64 %	−10,53 %
Debt-to-Equity Ratio	9,22	18,8	37	64,95
Operating Profit Margin	68,94 %	55,38 %	16,82 %	−2,67 %
Current Ratio	4,68	1	0,04	0,03
Quick Ratio	4,68	1	0,04	0,03
Equity Ratio	0,1	0,05	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %