OPPLAND PULVERLAKK AS

2870 DOKKA

Finances

Share Ownership

Return on Equity

68,77 %

Current Ratio

4,91

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020
Revenue	4 884 000	3 280 000	3 231 000
Net Income	1 035 000	8 000	433 000
Total Assets	1 797 000	1 413 000	1 734 000
Total Equity	1 505 000	471 000	463 000

Income (NOK)	2022	2021	2020
Revenue	4 884 000	3 280 000	3 231 000
Expenditure	3 539 000	3 229 000	2 640 000
Operating Profit	1 345 000	51 000	590 000
Financial Income	0	0	0
Financial Costs	19 000	41 000	35 000
Financial Balance	−19 000	−41 000	−35 000
Earnings Before Tax	1 326 000	10 000	555 000
Tax	292 000	2 000	122 000
Net Income	1 035 000	8 000	433 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	548 000	590 000	674 000
Total Current Assets	1 248 000	824 000	1 060 000
Total Assets	1 797 000	1 413 000	1 734 000
Total Retained Equity	1 475 000	441 000	433 000
Total Equity	1 505 000	471 000	463 000
Total Long-Term Debt	38 000	445 000	648 000
Total Current Debt	254 000	498 000	622 000
Total Equity and Debt	1 797 000	1 413 000	1 734 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 884 000	3 280 000	3 231 000
Other Income	0	0	0
Revenue	4 884 000	3 280 000	3 231 000
Cost of Goods Sold	1 552 000	414 000	329 000
Salary Costs	821 000	1 455 000	1 339 000
Depreciation	152 000	144 000	109 000
Impairment	0	0	0
Expenditure	3 539 000	3 229 000	2 640 000
Operating Profit	1 345 000	51 000	590 000
Financial Income	0	0	0
Financial Costs	19 000	41 000	35 000
Financial Balance	−19 000	−41 000	−35 000
Dividends	0	0	0
Net Income	1 035 000	8 000	433 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	485 000	462 000	606 000
Total Tangible Assets	485 000	462 000	606 000
Total Fiancial Fixed Assets	63 000	128 000	68 000
Total Fixed Assets	548 000	590 000	674 000
Stock	300 000	300 000	300 000
Total Investments	0	0	0
Cash, Bank	295 000	72 000	254 000
Total Current Assets	1 248 000	824 000	1 060 000
Total Assets	1 797 000	1 413 000	1 734 000
Total Equity	1 505 000	471 000	463 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	38 000	445 000	648 000
Creditors	−75 000	28 000	125 000
Unpaid Taxes	12 000	226 000	228 000
Dividends	0	0	0
Other Current Debt	53 000	238 000	161 000
Total Current Debt	254 000	498 000	622 000
Total Equity and Debt	1 797 000	1 413 000	1 734 000

Financial indicators	2022	2021	2020
Return on Equity	68,77 %	1,7 %	93,52 %
Debt-to-Equity Ratio	0,03	0,94	1,4
Operating Profit Margin	27,54 %	1,55 %	18,26 %
Current Ratio	4,91	1,65	1,7
Quick Ratio	−27,13	4,16	3,29
Equity Ratio	0,84	0,33	0,27
Gross Profit Margin	68,22 %	87,38 %	89,82 %