HARD WORK INVEST AS

1415 OPPEGÅRD

Finances

Return on Equity

0,05 %

Current Ratio

4,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	26 000	51 015 000	132 000	270 000
Total Assets	72 854 000	71 705 000	17 706 000	23 259 000
Total Equity	56 648 000	60 622 000	17 606 000	23 175 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	97 000	2 272 000	56 000	51 000
Operating Profit	−97 000	−2 272 000	−56 000	−51 000
Financial Income	158 000	54 631 000	1 710 000	389 000
Financial Costs	102 000	1 342 000	1 491 000	0
Financial Balance	56 000	53 289 000	219 000	389 000
Earnings Before Tax	−40 000	51 017 000	163 000	338 000
Tax	−66 000	2 000	31 000	68 000
Net Income	26 000	51 015 000	132 000	270 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 985 000	2 358 000	5 103 000	4 988 000
Total Current Assets	68 869 000	69 347 000	12 603 000	18 270 000
Total Assets	72 854 000	71 705 000	17 706 000	23 259 000
Total Retained Equity	56 148 000	60 122 000	17 106 000	22 675 000
Total Equity	56 648 000	60 622 000	17 606 000	23 175 000
Total Long-Term Debt	0	86 000	85 000	84 000
Total Current Debt	16 206 000	10 997 000	15 000	0
Total Equity and Debt	72 854 000	71 705 000	17 706 000	23 259 000

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	97 000	2 272 000	56 000	51 000
Operating Profit	−97 000	−2 272 000	−56 000	−51 000
Financial Income	158 000	54 631 000	1 710 000	389 000
Financial Costs	102 000	1 342 000	1 491 000	0
Financial Balance	56 000	53 289 000	219 000	389 000
Dividends	4 000 000	8 000 000	5 700 000	6 000 000
Net Income	26 000	51 015 000	132 000	270 000

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	3 985 000	2 358 000	5 103 000	4 988 000
Total Fixed Assets	3 985 000	2 358 000	5 103 000	4 988 000
Stock	0	0	0	0
Total Investments	1 546 000	139 000	98 000	114 000
Cash, Bank	390 000	68 000	151 000	175 000
Total Current Assets	68 869 000	69 347 000	12 603 000	18 270 000
Total Assets	72 854 000	71 705 000	17 706 000	23 259 000
Total Equity	56 648 000	60 622 000	17 606 000	23 175 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	86 000	85 000	84 000
Creditors	19 000	2 000	15 000	0
Unpaid Taxes	0	0	0	0
Dividends	4 000 000	8 000 000	5 700 000	6 000 000
Other Current Debt	16 188 000	10 995 000	0	0
Total Current Debt	16 206 000	10 997 000	15 000	0
Total Equity and Debt	72 854 000	71 705 000	17 706 000	23 259 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,05 %	84,15 %	0,75 %	1,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	4,25	6,31	840,2	-
Quick Ratio	4,25	6,31	840,2	-
Equity Ratio	0,78	0,85	0,99	1
Gross Profit Margin	-	-	-	-