OPSTAD KONSULT AS

7092 TILLER

Finances

Share Ownership

Return on Equity

−1 %

Current Ratio

6,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 000	35 000	14 000	139 000
Net Income	−3 000	−12 000	−1 000	99 000
Total Assets	351 000	702 000	1 323 000	1 343 000
Total Equity	299 000	702 000	1 314 000	1 315 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 000	35 000	14 000	139 000
Expenditure	37 000	52 000	33 000	33 000
Operating Profit	−6 000	−16 000	−19 000	106 000
Financial Income	3 000	1 000	17 000	21 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	17 000	21 000
Earnings Before Tax	−3 000	−15 000	−2 000	127 000
Tax	0	−3 000	0	28 000
Net Income	−3 000	−12 000	−1 000	99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	3 000	0	0
Total Current Assets	348 000	699 000	1 323 000	1 343 000
Total Assets	351 000	702 000	1 323 000	1 343 000
Total Retained Equity	199 000	602 000	1 214 000	1 215 000
Total Equity	299 000	702 000	1 314 000	1 315 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	52 000	0	9 000	28 000
Total Equity and Debt	351 000	702 000	1 323 000	1 343 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 000	35 000	14 000	139 000
Other Income	0	0	0	0
Revenue	31 000	35 000	14 000	139 000
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	37 000	52 000	33 000	33 000
Operating Profit	−6 000	−16 000	−19 000	106 000
Financial Income	3 000	1 000	17 000	21 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	17 000	21 000
Dividends	0	0	0	0
Net Income	−3 000	−12 000	−1 000	99 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	3 000	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	0	0	0	0
Total Fixed Assets	3 000	3 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	348 000	678 000	1 323 000	1 258 000
Total Current Assets	348 000	699 000	1 323 000	1 343 000
Total Assets	351 000	702 000	1 323 000	1 343 000
Total Equity	299 000	702 000	1 314 000	1 315 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	52 000	0	9 000	0
Total Current Debt	52 000	0	9 000	28 000
Total Equity and Debt	351 000	702 000	1 323 000	1 343 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 %	−1,71 %	−0,08 %	7,53 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−19,35 %	−45,71 %	−135,71 %	76,26 %
Current Ratio	6,69	-	147	47,96
Quick Ratio	6,69	-	147	47,96
Equity Ratio	0,85	1	0,99	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %