OSLO PULVERLAKK AS

0669 OSLO

Finances

Share Ownership

Return on Equity

20,96 %

Current Ratio

11,28

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 721 000	1 704 000	1 735 000	2 250 000
Net Income	227 000	401 000	−34 000	509 000
Total Assets	1 791 000	1 101 000	752 000	894 000
Total Equity	1 083 000	856 000	455 000	520 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 721 000	1 704 000	1 735 000	2 250 000
Expenditure	1 403 000	1 156 000	1 763 000	1 597 000
Operating Profit	318 000	549 000	−28 000	652 000
Financial Income	0	0	0	0
Financial Costs	33 000	34 000	6 000	0
Financial Balance	−33 000	−34 000	−6 000	0
Earnings Before Tax	285 000	515 000	−34 000	652 000
Tax	58 000	113 000	0	143 000
Net Income	227 000	401 000	−34 000	509 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	156 000	194 000	118 000	14 000
Total Current Assets	1 635 000	907 000	634 000	880 000
Total Assets	1 791 000	1 101 000	752 000	894 000
Total Retained Equity	1 053 000	844 000	443 000	509 000
Total Equity	1 083 000	856 000	455 000	520 000
Total Long-Term Debt	564 000	687 000	731 000	0
Total Current Debt	145 000	−442 000	−434 000	373 000
Total Equity and Debt	1 791 000	1 101 000	752 000	894 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 721 000	1 704 000	1 735 000	2 250 000
Other Income	0	0	0	0
Revenue	1 721 000	1 704 000	1 735 000	2 250 000
Cost of Goods Sold	0	182 000	20 000	634 000
Salary Costs	5 000	0	644 000	430 000
Depreciation	31 000	17 000	5 000	2 000
Impairment	32 000	0	0	0
Expenditure	1 403 000	1 156 000	1 763 000	1 597 000
Operating Profit	318 000	549 000	−28 000	652 000
Financial Income	0	0	0	0
Financial Costs	33 000	34 000	6 000	0
Financial Balance	−33 000	−34 000	−6 000	0
Dividends	0	0	0	0
Net Income	227 000	401 000	−34 000	509 000

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	38 000	85 000	9 000	14 000
Total Tangible Assets	38 000	85 000	9 000	14 000
Total Fiancial Fixed Assets	118 000	109 000	109 000	0
Total Fixed Assets	156 000	194 000	118 000	14 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	640 000	503 000	232 000	487 000
Total Current Assets	1 635 000	907 000	634 000	880 000
Total Assets	1 791 000	1 101 000	752 000	894 000
Total Equity	1 083 000	856 000	455 000	520 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	564 000	687 000	731 000	0
Creditors	0	−619 000	−544 000	56 000
Unpaid Taxes	19 000	39 000	35 000	119 000
Dividends	0	0	0	0
Other Current Debt	38 000	22 000	69 000	55 000
Total Current Debt	145 000	−442 000	−434 000	373 000
Total Equity and Debt	1 791 000	1 101 000	752 000	894 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,96 %	46,85 %	−7,47 %	97,88 %
Debt-to-Equity Ratio	0,52	0,8	1,61	0
Operating Profit Margin	18,48 %	32,22 %	−1,61 %	28,98 %
Current Ratio	11,28	−2,05	−1,46	2,36
Quick Ratio	11,28	−2,05	−1,46	2,36
Equity Ratio	0,6	0,78	0,61	0,58
Gross Profit Margin	100 %	89,32 %	98,85 %	71,82 %