FRANK OPPERUD EIENDOM AS

1392 VETTRE

Finances

Share Ownership

Return on Equity

294,59 %

Current Ratio

0,65

Debt-to-Equity Ratio

72,65

Key figures (NOK)	2022	2021	2020
Revenue	360 000	210 000	0
Net Income	109 000	−89 000	0
Total Assets	5 814 000	3 842 000	30 000
Total Equity	37 000	−73 000	16 000

Income (NOK)	2022	2021
Revenue	360 000	210 000
Expenditure	108 000	179 000
Operating Profit	252 000	31 000
Financial Income	0	0
Financial Costs	141 000	120 000
Financial Balance	−141 000	−120 000
Earnings Before Tax	111 000	−89 000
Tax	2 000	0
Net Income	109 000	−89 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 794 000	3 794 000	0
Total Current Assets	2 020 000	48 000	30 000
Total Assets	5 814 000	3 842 000	30 000
Total Retained Equity	20 000	−89 000	0
Total Equity	37 000	−73 000	16 000
Total Long-Term Debt	2 688 000	2 836 000	0
Total Current Debt	3 089 000	1 078 000	14 000
Total Equity and Debt	5 814 000	3 842 000	30 000

Cash flow (NOK)	2022	2021
Sales Income	0	0
Other Income	360 000	210 000
Revenue	360 000	210 000
Cost of Goods Sold	0	0
Salary Costs	0	0
Depreciation	0	0
Impairment	0	0
Expenditure	108 000	179 000
Operating Profit	252 000	31 000
Financial Income	0	0
Financial Costs	141 000	120 000
Financial Balance	−141 000	−120 000
Dividends	0	0
Net Income	109 000	−89 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	3 794 000	3 794 000	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	3 794 000	3 794 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	3 794 000	3 794 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 016 000	45 000	0
Total Current Assets	2 020 000	48 000	30 000
Total Assets	5 814 000	3 842 000	30 000
Total Equity	37 000	−73 000	16 000
Short-Term Group Debt	3 006 000	1 006 000	0
Total Long-Term Debt	2 688 000	2 836 000	0
Creditors	4 000	1 000	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	77 000	72 000	14 000
Total Current Debt	3 089 000	1 078 000	14 000
Total Equity and Debt	5 814 000	3 842 000	30 000

Financial indicators	2022	2021	2020
Return on Equity	294,59 %	121,92 %	0 %
Debt-to-Equity Ratio	72,65	−38,85	0
Operating Profit Margin	70 %	14,76 %	-
Current Ratio	0,65	0,04	2,14
Quick Ratio	0,65	0,04	2,14
Equity Ratio	0,01	−0,02	0,53
Gross Profit Margin	100 %	100 %	-