NOPAS AS

2020 SKEDSMOKORSET

Finances

Return on Equity

0 %

Current Ratio

1,29

Debt-to-Equity Ratio

0,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	0	174 000	−32 000	−125 000
Total Assets	9 376 000	9 549 000	9 430 000	7 363 000
Total Equity	5 088 000	5 088 000	4 913 000	4 945 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	33 000	31 000	32 000	100 000
Operating Profit	−33 000	−31 000	−32 000	−100 000
Financial Income	33 000	205 000	0	27 000
Financial Costs	0	0	0	47 000
Financial Balance	33 000	205 000	0	−20 000
Earnings Before Tax	0	174 000	−32 000	−120 000
Tax	0	0	0	5 000
Net Income	0	174 000	−32 000	−125 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 304 000	9 304 000	9 430 000	7 336 000
Total Current Assets	72 000	244 000	0	27 000
Total Assets	9 376 000	9 549 000	9 430 000	7 363 000
Total Retained Equity	291 000	291 000	116 000	148 000
Total Equity	5 088 000	5 088 000	4 913 000	4 945 000
Total Long-Term Debt	4 233 000	4 233 000	4 490 000	2 358 000
Total Current Debt	56 000	228 000	27 000	61 000
Total Equity and Debt	9 376 000	9 549 000	9 430 000	7 363 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	33 000	31 000	32 000	100 000
Operating Profit	−33 000	−31 000	−32 000	−100 000
Financial Income	33 000	205 000	0	27 000
Financial Costs	0	0	0	47 000
Financial Balance	33 000	205 000	0	−20 000
Dividends	0	0	0	0
Net Income	0	174 000	−32 000	−125 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	9 304 000	9 304 000	9 430 000	7 336 000
Total Fixed Assets	9 304 000	9 304 000	9 430 000	7 336 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	72 000	244 000	0	27 000
Total Assets	9 376 000	9 549 000	9 430 000	7 363 000
Total Equity	5 088 000	5 088 000	4 913 000	4 945 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 233 000	4 233 000	4 490 000	2 358 000
Creditors	0	0	27 000	12 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	56 000	228 000	0	49 000
Total Current Debt	56 000	228 000	27 000	61 000
Total Equity and Debt	9 376 000	9 549 000	9 430 000	7 363 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	3,42 %	−0,65 %	−2,53 %
Debt-to-Equity Ratio	0,83	0,83	0,91	0,48
Operating Profit Margin	-	-	-	-
Current Ratio	1,29	1,07	0	0,44
Quick Ratio	1,29	1,07	0	0,44
Equity Ratio	0,54	0,53	0,52	0,67
Gross Profit Margin	-	-	-	-