OPPSTRYN EIENDOM AS

5007 BERGEN

Finances

Return on Equity

43,81 %

Current Ratio

3,96

Debt-to-Equity Ratio

14,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 558 000	943 000	812 000	177 000
Net Income	517 000	180 000	135 000	48 000
Total Assets	18 793 000	14 509 000	17 777 000	9 540 000
Total Equity	1 180 000	663 000	482 000	348 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 558 000	943 000	812 000	177 000
Expenditure	455 000	274 000	291 000	36 000
Operating Profit	1 103 000	669 000	521 000	141 000
Financial Income	5 000	4 000	1 000	0
Financial Costs	445 000	442 000	350 000	82 000
Financial Balance	−440 000	−438 000	−349 000	−82 000
Earnings Before Tax	663 000	231 000	173 000	59 000
Tax	146 000	51 000	38 000	11 000
Net Income	517 000	180 000	135 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 033 000	13 672 000	17 567 000	9 406 000
Total Current Assets	760 000	837 000	210 000	134 000
Total Assets	18 793 000	14 509 000	17 777 000	9 540 000
Total Retained Equity	880 000	363 000	182 000	48 000
Total Equity	1 180 000	663 000	482 000	348 000
Total Long-Term Debt	17 421 000	13 704 000	17 150 000	9 155 000
Total Current Debt	192 000	142 000	145 000	36 000
Total Equity and Debt	18 793 000	14 509 000	17 777 000	9 540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 558 000	943 000	812 000	177 000
Revenue	1 558 000	943 000	812 000	177 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	10 000	0	0	0
Impairment	0	0	0	0
Expenditure	455 000	274 000	291 000	36 000
Operating Profit	1 103 000	669 000	521 000	141 000
Financial Income	5 000	4 000	1 000	0
Financial Costs	445 000	442 000	350 000	82 000
Financial Balance	−440 000	−438 000	−349 000	−82 000
Dividends	0	0	0	0
Net Income	517 000	180 000	135 000	48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 753 000	13 672 000	17 567 000	9 406 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	140 000	0	0	0
Total Tangible Assets	3 892 000	13 672 000	17 567 000	9 406 000
Total Fiancial Fixed Assets	14 141 000	0	0	0
Total Fixed Assets	18 033 000	13 672 000	17 567 000	9 406 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	760 000	837 000	202 000	134 000
Total Current Assets	760 000	837 000	210 000	134 000
Total Assets	18 793 000	14 509 000	17 777 000	9 540 000
Total Equity	1 180 000	663 000	482 000	348 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 421 000	13 704 000	17 150 000	9 155 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	52 000	91 000	107 000	25 000
Total Current Debt	192 000	142 000	145 000	36 000
Total Equity and Debt	18 793 000	14 509 000	17 777 000	9 540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,81 %	27,15 %	28,01 %	13,79 %
Debt-to-Equity Ratio	14,76	20,67	35,58	26,31
Operating Profit Margin	70,8 %	70,94 %	64,16 %	79,66 %
Current Ratio	3,96	5,89	1,45	3,72
Quick Ratio	3,96	5,89	1,45	3,72
Equity Ratio	0,06	0,05	0,03	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %