COOP SOLIDARITETSFOND

0977 OSLO

Finances

Share Ownership

Return on Equity

−7,83 %

Current Ratio

12,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 295 000	6 694 000	6 513 000	5 045 000
Net Income	−1 196 000	3 448 000	3 274 000	1 610 000
Total Assets	16 588 000	16 537 000	13 077 000	9 795 000
Total Equity	15 284 000	16 480 000	13 032 000	9 758 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 295 000	6 694 000	6 513 000	5 045 000
Expenditure	4 492 000	3 246 000	3 238 000	3 434 000
Operating Profit	−1 196 000	3 448 000	3 274 000	1 610 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−1 196 000	3 448 000	3 274 000	1 610 000
Tax	0	0	0	0
Net Income	−1 196 000	3 448 000	3 274 000	1 610 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	16 588 000	16 537 000	13 077 000	9 795 000
Total Assets	16 588 000	16 537 000	13 077 000	9 795 000
Total Retained Equity	15 184 000	16 380 000	12 932 000	9 658 000
Total Equity	15 284 000	16 480 000	13 032 000	9 758 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 304 000	57 000	45 000	37 000
Total Equity and Debt	16 588 000	16 537 000	13 077 000	9 795 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 834 000	6 539 000	6 358 000	4 902 000
Other Income	462 000	156 000	154 000	143 000
Revenue	3 295 000	6 694 000	6 513 000	5 045 000
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	4 492 000	3 246 000	3 238 000	3 434 000
Operating Profit	−1 196 000	3 448 000	3 274 000	1 610 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−1 196 000	3 448 000	3 274 000	1 610 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 312 000	10 933 000	6 719 000	5 093 000
Total Current Assets	16 588 000	16 537 000	13 077 000	9 795 000
Total Assets	16 588 000	16 537 000	13 077 000	9 795 000
Total Equity	15 284 000	16 480 000	13 032 000	9 758 000
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	1 304 000	57 000	45 000	37 000
Total Current Debt	1 304 000	57 000	45 000	37 000
Total Equity and Debt	16 588 000	16 537 000	13 077 000	9 795 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,83 %	20,92 %	25,12 %	16,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−36,3 %	51,51 %	50,27 %	31,91 %
Current Ratio	12,72	290,12	290,6	264,73
Quick Ratio	12,72	290,12	290,6	264,73
Equity Ratio	0,92	1	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %