OPLUND EIENDOM AS

1454 FAGERSTRAND

Finances

Share Ownership

Return on Equity

29,95 %

Current Ratio

1,04

Debt-to-Equity Ratio

2,04

Key figures (NOK)	2022	2021	2020
Revenue	14 816 000	14 866 000	0
Net Income	484 000	166 000	−51 000
Total Assets	5 807 000	17 192 000	3 020 000
Total Equity	1 616 000	1 132 000	966 000

Income (NOK)	2022	2021	2020
Revenue	14 816 000	14 866 000	0
Expenditure	13 920 000	14 512 000	18 000
Operating Profit	896 000	354 000	−18 000
Financial Income	3 000	3 000	0
Financial Costs	248 000	163 000	33 000
Financial Balance	−245 000	−160 000	−33 000
Earnings Before Tax	651 000	195 000	−51 000
Tax	168 000	29 000	0
Net Income	484 000	166 000	−51 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	4 880 000	68 000	0
Total Current Assets	926 000	17 124 000	3 020 000
Total Assets	5 807 000	17 192 000	3 020 000
Total Retained Equity	586 000	102 000	−51 000
Total Equity	1 616 000	1 132 000	966 000
Total Long-Term Debt	3 300 000	1 029 000	2 050 000
Total Current Debt	890 000	15 031 000	4 000
Total Equity and Debt	5 807 000	17 192 000	3 020 000

Cash flow (NOK)	2022	2021	2020
Sales Income	14 767 000	14 866 000	0
Other Income	49 000	0	0
Revenue	14 816 000	14 866 000	0
Cost of Goods Sold	12 363 000	14 227 000	0
Salary Costs	1 186 000	156 000	0
Depreciation	14 000	3 000	0
Impairment	0	0	0
Expenditure	13 920 000	14 512 000	18 000
Operating Profit	896 000	354 000	−18 000
Financial Income	3 000	3 000	0
Financial Costs	248 000	163 000	33 000
Financial Balance	−245 000	−160 000	−33 000
Dividends	0	0	0
Net Income	484 000	166 000	−51 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	4 826 000	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	54 000	68 000	0
Total Tangible Assets	4 880 000	68 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	4 880 000	68 000	0
Stock	716 000	2 113 000	2 200 000
Total Investments	0	0	0
Cash, Bank	19 000	109 000	816 000
Total Current Assets	926 000	17 124 000	3 020 000
Total Assets	5 807 000	17 192 000	3 020 000
Total Equity	1 616 000	1 132 000	966 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 300 000	1 029 000	2 050 000
Creditors	389 000	1 075 000	0
Unpaid Taxes	0	74 000	0
Dividends	0	0	0
Other Current Debt	305 000	1 563 000	4 000
Total Current Debt	890 000	15 031 000	4 000
Total Equity and Debt	5 807 000	17 192 000	3 020 000

Financial indicators	2022	2021	2020
Return on Equity	29,95 %	14,66 %	−5,28 %
Debt-to-Equity Ratio	2,04	0,91	2,12
Operating Profit Margin	6,05 %	2,38 %	-
Current Ratio	1,04	1,14	755
Quick Ratio	5,32	1,33	−1,38
Equity Ratio	0,28	0,07	0,32
Gross Profit Margin	16,56 %	4,3 %	-