OPPSAL MULTISERVICE AS

0581 OSLO

Finances

Share Ownership

Return on Equity

786,67 %

Current Ratio

0,78

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 875 000	2 704 000	1 985 000	111 000
Net Income	236 000	−280 000	101 000	−58 000
Total Assets	1 163 000	806 000	347 000	136 000
Total Equity	30 000	−207 000	74 000	−28 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 875 000	2 704 000	1 985 000	111 000
Expenditure	3 765 000	2 931 000	1 870 000	169 000
Operating Profit	109 000	−227 000	114 000	−58 000
Financial Income	233 000	0	1 000	0
Financial Costs	35 000	41 000	2 000	0
Financial Balance	198 000	−41 000	−1 000	0
Earnings Before Tax	308 000	−268 000	113 000	−58 000
Tax	71 000	12 000	12 000	0
Net Income	236 000	−280 000	101 000	−58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	283 000	367 000	42 000	0
Total Current Assets	880 000	439 000	305 000	136 000
Total Assets	1 163 000	806 000	347 000	136 000
Total Retained Equity	0	−237 000	44 000	−58 000
Total Equity	30 000	−207 000	74 000	−28 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	1 131 000	1 012 000	273 000	164 000
Total Equity and Debt	1 163 000	806 000	347 000	136 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 875 000	2 706 000	1 985 000	111 000
Other Income	0	−2 000	0	0
Revenue	3 875 000	2 704 000	1 985 000	111 000
Cost of Goods Sold	701 000	1 898 000	912 000	1 000
Salary Costs	2 201 000	1 033 000	445 000	116 000
Depreciation	85 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 765 000	2 931 000	1 870 000	169 000
Operating Profit	109 000	−227 000	114 000	−58 000
Financial Income	233 000	0	1 000	0
Financial Costs	35 000	41 000	2 000	0
Financial Balance	198 000	−41 000	−1 000	0
Dividends	0	0	0	0
Net Income	236 000	−280 000	101 000	−58 000

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	283 000	−1 000	42 000	0
Total Tangible Assets	283 000	367 000	42 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	283 000	367 000	42 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	614 000	506 000	161 000	−3 000
Total Current Assets	880 000	439 000	305 000	136 000
Total Assets	1 163 000	806 000	347 000	136 000
Total Equity	30 000	−207 000	74 000	−28 000
Short-Term Group Debt	0	155 000	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	549 000	540 000	100 000	66 000
Unpaid Taxes	110 000	165 000	60 000	29 000
Dividends	0	0	0	0
Other Current Debt	407 000	37 000	79 000	68 000
Total Current Debt	1 131 000	1 012 000	273 000	164 000
Total Equity and Debt	1 163 000	806 000	347 000	136 000

Financial indicators	2022	2021	2020	2019
Return on Equity	786,67 %	135,27 %	136,49 %	207,14 %
Debt-to-Equity Ratio	0,03	−0	0	−0
Operating Profit Margin	2,81 %	−8,39 %	5,74 %	−52,25 %
Current Ratio	0,78	0,43	1,12	0,83
Quick Ratio	0,78	0,43	1,12	0,83
Equity Ratio	0,03	−0,26	0,21	−0,21
Gross Profit Margin	81,91 %	29,81 %	54,06 %	99,1 %