COPROPERTY AS

3157 BARKÅKER

Finances

Return on Equity

−13,65 %

Current Ratio

0,09

Debt-to-Equity Ratio

9,85

Key figures (NOK)	2022	2021	2020
Revenue	189 000	192 000	136 000
Net Income	−492 000	−464 000	−440 000
Total Assets	40 699 000	34 215 000	22 940 000
Total Equity	3 604 000	4 096 000	4 560 000

Income (NOK)	2022	2021	2020
Revenue	189 000	192 000	136 000
Expenditure	57 000	126 000	76 000
Operating Profit	132 000	66 000	60 000
Financial Income	363 000	117 000	0
Financial Costs	1 126 000	758 000	625 000
Financial Balance	−763 000	−641 000	−625 000
Earnings Before Tax	−631 000	−574 000	−564 000
Tax	−139 000	−111 000	−124 000
Net Income	−492 000	−464 000	−440 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	40 551 000	34 142 000	22 342 000
Total Current Assets	148 000	74 000	598 000
Total Assets	40 699 000	34 215 000	22 940 000
Total Retained Equity	−1 396 000	−904 000	−440 000
Total Equity	3 604 000	4 096 000	4 560 000
Total Long-Term Debt	35 485 000	30 001 000	18 282 000
Total Current Debt	1 610 000	118 000	98 000
Total Equity and Debt	40 699 000	34 215 000	22 940 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	189 000	192 000	136 000
Revenue	189 000	192 000	136 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	57 000	126 000	76 000
Operating Profit	132 000	66 000	60 000
Financial Income	363 000	117 000	0
Financial Costs	1 126 000	758 000	625 000
Financial Balance	−763 000	−641 000	−625 000
Dividends	0	0	0
Net Income	−492 000	−464 000	−440 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	374 000	235 000	124 000
Real Eastate	19 309 000	17 839 000	17 792 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	19 309 000	17 839 000	17 792 000
Total Fiancial Fixed Assets	20 868 000	16 068 000	4 426 000
Total Fixed Assets	40 551 000	34 142 000	22 342 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	112 000	37 000	598 000
Total Current Assets	148 000	74 000	598 000
Total Assets	40 699 000	34 215 000	22 940 000
Total Equity	3 604 000	4 096 000	4 560 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	35 485 000	30 001 000	18 282 000
Creditors	1 475 000	2 000	2 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	135 000	117 000	96 000
Total Current Debt	1 610 000	118 000	98 000
Total Equity and Debt	40 699 000	34 215 000	22 940 000

Financial indicators	2022	2021	2020
Return on Equity	−13,65 %	−11,33 %	−9,65 %
Debt-to-Equity Ratio	9,85	7,32	4,01
Operating Profit Margin	69,84 %	34,38 %	44,12 %
Current Ratio	0,09	0,63	6,1
Quick Ratio	0,09	0,63	6,1
Equity Ratio	0,09	0,12	0,2
Gross Profit Margin	100 %	100 %	100 %