INDUSTRIVEGEN 35 OPPAKER AS

2166 OPPAKER

Finances

Share Ownership

Return on Equity

1 640,63 %

Current Ratio

0,09

Debt-to-Equity Ratio

−16,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	50 000	0	0
Net Income	−525 000	13 000	−26 000	−4 000
Total Assets	16 408 000	958 000	911 000	904 000
Total Equity	−32 000	493 000	480 000	505 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	50 000	0	0
Expenditure	228 000	33 000	33 000	6 000
Operating Profit	−228 000	17 000	−33 000	−6 000
Financial Income	9 000	0	0	0
Financial Costs	454 000	0	0	0
Financial Balance	−445 000	0	0	0
Earnings Before Tax	−673 000	17 000	−33 000	−6 000
Tax	−148 000	4 000	−7 000	−1 000
Net Income	−525 000	13 000	−26 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 973 000	908 000	911 000	904 000
Total Current Assets	1 435 000	50 000	0	0
Total Assets	16 408 000	958 000	911 000	904 000
Total Retained Equity	−98 000	427 000	413 000	439 000
Total Equity	−32 000	493 000	480 000	505 000
Total Long-Term Debt	536 000	465 000	0	0
Total Current Debt	15 904 000	0	432 000	399 000
Total Equity and Debt	16 408 000	958 000	911 000	904 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	50 000	0	0
Revenue	0	50 000	0	0
Cost of Goods Sold	24 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	25 000	0	0	0
Impairment	0	0	0	0
Expenditure	228 000	33 000	33 000	6 000
Operating Profit	−228 000	17 000	−33 000	−6 000
Financial Income	9 000	0	0	0
Financial Costs	454 000	0	0	0
Financial Balance	−445 000	0	0	0
Dividends	0	0	0	0
Net Income	−525 000	13 000	−26 000	−4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	153 000	5 000	8 000	1 000
Real Eastate	14 820 000	903 000	903 000	903 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 820 000	903 000	903 000	903 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 973 000	908 000	911 000	904 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	386 000	0	0	0
Total Current Assets	1 435 000	50 000	0	0
Total Assets	16 408 000	958 000	911 000	904 000
Total Equity	−32 000	493 000	480 000	505 000
Short-Term Group Debt	0	0	432 000	0
Total Long-Term Debt	536 000	465 000	0	0
Creditors	1 887 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	82 000	0	0	399 000
Total Current Debt	15 904 000	0	432 000	399 000
Total Equity and Debt	16 408 000	958 000	911 000	904 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 640,63 %	2,64 %	−5,42 %	−0,79 %
Debt-to-Equity Ratio	−16,75	0,94	0	0
Operating Profit Margin	-	34 %	-	-
Current Ratio	0,09	-	0	0
Quick Ratio	0,09	-	0	0
Equity Ratio	−0	0,51	0,53	0,56
Gross Profit Margin	-	100 %	-	-