OPE EIENDOM AS

7300 ORKANGER

Finances

Share Ownership

Return on Equity

28,08 %

Current Ratio

3,86

Debt-to-Equity Ratio

1,22

Key figures (NOK)	2022	2021	2020
Revenue	3 491 000	1 622 000	1 163 000
Net Income	1 728 000	727 000	365 000
Total Assets	14 429 000	12 008 000	11 976 000
Total Equity	6 153 000	3 425 000	2 698 000

Income (NOK)	2022	2021	2020
Revenue	3 491 000	1 622 000	1 163 000
Expenditure	1 021 000	473 000	519 000
Operating Profit	2 470 000	1 150 000	644 000
Financial Income	6 000	1 000	1 000
Financial Costs	261 000	219 000	281 000
Financial Balance	−255 000	−218 000	−280 000
Earnings Before Tax	2 215 000	932 000	364 000
Tax	487 000	205 000	−1 000
Net Income	1 728 000	727 000	365 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	11 454 000	11 777 000	11 780 000
Total Current Assets	2 975 000	232 000	197 000
Total Assets	14 429 000	12 008 000	11 976 000
Total Retained Equity	6 038 000	3 310 000	2 583 000
Total Equity	6 153 000	3 425 000	2 698 000
Total Long-Term Debt	7 506 000	8 223 000	8 912 000
Total Current Debt	770 000	360 000	366 000
Total Equity and Debt	14 429 000	12 008 000	11 976 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	3 491 000	1 622 000	1 163 000
Revenue	3 491 000	1 622 000	1 163 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	269 000	269 000	269 000
Impairment	0	0	0
Expenditure	1 021 000	473 000	519 000
Operating Profit	2 470 000	1 150 000	644 000
Financial Income	6 000	1 000	1 000
Financial Costs	261 000	219 000	281 000
Financial Balance	−255 000	−218 000	−280 000
Dividends	0	0	0
Net Income	1 728 000	727 000	365 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	11 243 000	11 511 000	11 780 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	11 243 000	11 511 000	11 780 000
Total Fiancial Fixed Assets	212 000	266 000	0
Total Fixed Assets	11 454 000	11 777 000	11 780 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	626 000	61 000	135 000
Total Current Assets	2 975 000	232 000	197 000
Total Assets	14 429 000	12 008 000	11 976 000
Total Equity	6 153 000	3 425 000	2 698 000
Short-Term Group Debt	0	0	200 000
Total Long-Term Debt	7 506 000	8 223 000	8 912 000
Creditors	0	0	3 000
Unpaid Taxes	0	1 000	50 000
Dividends	0	0	0
Other Current Debt	296 000	194 000	114 000
Total Current Debt	770 000	360 000	366 000
Total Equity and Debt	14 429 000	12 008 000	11 976 000

Financial indicators	2022	2021	2020
Return on Equity	28,08 %	21,23 %	13,53 %
Debt-to-Equity Ratio	1,22	2,4	3,3
Operating Profit Margin	70,75 %	70,9 %	55,37 %
Current Ratio	3,86	0,64	0,54
Quick Ratio	3,86	0,64	0,54
Equity Ratio	0,43	0,29	0,23
Gross Profit Margin	100 %	100 %	100 %