INDUSTRIVEIEN OPPDAL AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

40,43 %

Current Ratio

0,17

Debt-to-Equity Ratio

−1,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	449 000	50 000	100 000	439 000
Net Income	−505 000	−1 017 000	−797 000	−7 304 000
Total Assets	1 599 000	1 928 000	2 657 000	3 295 000
Total Equity	−1 249 000	−744 000	272 000	1 070 000

Income (NOK)	2022	2021	2020	2019
Revenue	449 000	50 000	100 000	439 000
Expenditure	950 000	855 000	826 000	707 000
Operating Profit	−501 000	−805 000	−726 000	−267 000
Financial Income	1 000	0	2 000	318 000
Financial Costs	56 000	31 000	57 000	6 739 000
Financial Balance	−55 000	−31 000	−55 000	−6 421 000
Earnings Before Tax	−555 000	−836 000	−781 000	−6 688 000
Tax	−50 000	180 000	16 000	616 000
Net Income	−505 000	−1 017 000	−797 000	−7 304 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 446 000	1 928 000	2 649 000	3 206 000
Total Current Assets	153 000	1 000	8 000	89 000
Total Assets	1 599 000	1 928 000	2 657 000	3 295 000
Total Retained Equity	−1 583 000	−1 078 000	−12 474 000	−11 676 000
Total Equity	−1 249 000	−744 000	272 000	1 070 000
Total Long-Term Debt	1 948 000	1 948 000	1 948 000	1 948 000
Total Current Debt	900 000	725 000	437 000	277 000
Total Equity and Debt	1 599 000	1 928 000	2 657 000	3 295 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	315 000	0	0	0
Other Income	135 000	50 000	100 000	439 000
Revenue	449 000	50 000	100 000	439 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	532 000	541 000	541 000	541 000
Impairment	0	0	0	0
Expenditure	950 000	855 000	826 000	707 000
Operating Profit	−501 000	−805 000	−726 000	−267 000
Financial Income	1 000	0	2 000	318 000
Financial Costs	56 000	31 000	57 000	6 739 000
Financial Balance	−55 000	−31 000	−55 000	−6 421 000
Dividends	0	0	0	0
Net Income	−505 000	−1 017 000	−797 000	−7 304 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 043 000	992 000	1 173 000	1 189 000
Real Eastate	403 000	935 000	1 476 000	2 017 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	403 000	935 000	1 476 000	2 017 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 446 000	1 928 000	2 649 000	3 206 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	62 000	1 000	8 000	85 000
Total Current Assets	153 000	1 000	8 000	89 000
Total Assets	1 599 000	1 928 000	2 657 000	3 295 000
Total Equity	−1 249 000	−744 000	272 000	1 070 000
Short-Term Group Debt	439 000	366 000	60 000	5 000
Total Long-Term Debt	1 948 000	1 948 000	1 948 000	1 948 000
Creditors	353 000	343 000	353 000	248 000
Unpaid Taxes	19 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	90 000	16 000	25 000	25 000
Total Current Debt	900 000	725 000	437 000	277 000
Total Equity and Debt	1 599 000	1 928 000	2 657 000	3 295 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,43 %	136,69 %	−293,01 %	−682,62 %
Debt-to-Equity Ratio	−1,56	−2,62	7,16	1,82
Operating Profit Margin	−111,58 %	−1 610 %	−726 %	−60,82 %
Current Ratio	0,17	0	0,02	0,32
Quick Ratio	0,17	0	0,02	0,32
Equity Ratio	−0,78	−0,39	0,1	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %