OPSAHLVEIEN 3 AS

1852 MYSEN

Finances

Share Ownership

Return on Equity

3,05 %

Current Ratio

0,9

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	36 000	36 000	48 000	106 000
Net Income	16 000	14 000	14 000	18 000
Total Assets	552 000	596 000	540 000	543 000
Total Equity	524 000	525 000	511 000	497 000

Income (NOK)	2022	2021	2020	2019
Revenue	36 000	36 000	48 000	106 000
Expenditure	16 000	19 000	30 000	82 000
Operating Profit	20 000	17 000	18 000	24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	20 000	17 000	18 000	24 000
Tax	4 000	4 000	4 000	6 000
Net Income	16 000	14 000	14 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	534 000	534 000	534 000	534 000
Total Current Assets	18 000	63 000	6 000	10 000
Total Assets	552 000	596 000	540 000	543 000
Total Retained Equity	45 000	45 000	32 000	0
Total Equity	524 000	525 000	511 000	497 000
Total Long-Term Debt	7 000	7 000	7 000	6 000
Total Current Debt	20 000	65 000	22 000	40 000
Total Equity and Debt	552 000	596 000	540 000	543 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	48 000	106 000
Other Income	36 000	36 000	0	0
Revenue	36 000	36 000	48 000	106 000
Cost of Goods Sold	0	0	0	24 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	16 000	19 000	30 000	82 000
Operating Profit	20 000	17 000	18 000	24 000
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	16 000	14 000	14 000	18 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	534 000	534 000	534 000	534 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	534 000	534 000	534 000	534 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	534 000	534 000	534 000	534 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	63 000	6 000	0
Total Current Assets	18 000	63 000	6 000	10 000
Total Assets	552 000	596 000	540 000	543 000
Total Equity	524 000	525 000	511 000	497 000
Short-Term Group Debt	20 000	0	0	0
Total Long-Term Debt	7 000	7 000	7 000	6 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	61 000	18 000	40 000
Total Current Debt	20 000	65 000	22 000	40 000
Total Equity and Debt	552 000	596 000	540 000	543 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,05 %	2,67 %	2,74 %	3,62 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	55,56 %	47,22 %	37,5 %	22,64 %
Current Ratio	0,9	0,97	0,27	0,25
Quick Ratio	0,9	0,97	0,27	0,25
Equity Ratio	0,95	0,88	0,95	0,92
Gross Profit Margin	100 %	100 %	100 %	77,36 %