BOLIG- OG NÆRINGSTAKST AS

1415 OPPEGÅRD

Finances

Return on Equity

20,05 %

Current Ratio

2,29

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 002 000	1 466 000	1 856 000	3 700 000
Net Income	237 000	755 000	380 000	1 611 000
Total Assets	1 600 000	1 187 000	2 509 000	2 550 000
Total Equity	1 182 000	945 000	2 090 000	1 711 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 002 000	1 466 000	1 856 000	3 700 000
Expenditure	1 700 000	1 113 000	1 377 000	1 612 000
Operating Profit	302 000	353 000	479 000	2 087 000
Financial Income	2 000	481 000	9 000	9 000
Financial Costs	1 000	0	1 000	21 000
Financial Balance	1 000	481 000	8 000	−12 000
Earnings Before Tax	304 000	834 000	487 000	2 076 000
Tax	67 000	79 000	107 000	465 000
Net Income	237 000	755 000	380 000	1 611 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	660 000	779 000	527 000	265 000
Total Current Assets	939 000	408 000	1 981 000	2 285 000
Total Assets	1 600 000	1 187 000	2 509 000	2 550 000
Total Retained Equity	1 082 000	845 000	1 990 000	1 611 000
Total Equity	1 182 000	945 000	2 090 000	1 711 000
Total Long-Term Debt	8 000	14 000	3 000	6 000
Total Current Debt	410 000	228 000	415 000	832 000
Total Equity and Debt	1 600 000	1 187 000	2 509 000	2 550 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 002 000	1 466 000	1 856 000	3 700 000
Other Income	0	0	0	0
Revenue	2 002 000	1 466 000	1 856 000	3 700 000
Cost of Goods Sold	32 000	3 000	5 000	183 000
Salary Costs	1 188 000	745 000	829 000	825 000
Depreciation	119 000	62 000	15 000	10 000
Impairment	0	0	0	0
Expenditure	1 700 000	1 113 000	1 377 000	1 612 000
Operating Profit	302 000	353 000	479 000	2 087 000
Financial Income	2 000	481 000	9 000	9 000
Financial Costs	1 000	0	1 000	21 000
Financial Balance	1 000	481 000	8 000	−12 000
Dividends	0	0	0	0
Net Income	237 000	755 000	380 000	1 611 000

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	1 000	0	0
Fixtures	409 000	527 000	20 000	35 000
Total Tangible Assets	409 000	528 000	20 000	35 000
Total Fiancial Fixed Assets	252 000	252 000	507 000	230 000
Total Fixed Assets	660 000	779 000	527 000	265 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	674 000	351 000	1 902 000	1 536 000
Total Current Assets	939 000	408 000	1 981 000	2 285 000
Total Assets	1 600 000	1 187 000	2 509 000	2 550 000
Total Equity	1 182 000	945 000	2 090 000	1 711 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 000	14 000	3 000	6 000
Creditors	12 000	0	22 000	13 000
Unpaid Taxes	187 000	36 000	136 000	253 000
Dividends	0	0	0	0
Other Current Debt	136 000	123 000	146 000	99 000
Total Current Debt	410 000	228 000	415 000	832 000
Total Equity and Debt	1 600 000	1 187 000	2 509 000	2 550 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,05 %	79,89 %	18,18 %	94,16 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	15,08 %	24,08 %	25,81 %	56,41 %
Current Ratio	2,29	1,79	4,77	2,75
Quick Ratio	2,29	1,79	4,77	2,75
Equity Ratio	0,74	0,8	0,83	0,67
Gross Profit Margin	98,4 %	99,8 %	99,73 %	95,05 %