POP NORGE AS

6770 NORDFJORDEID

Finances

Return on Equity

7,55 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	85 000	97 000	97 000	97 000
Net Income	689 000	1 068 000	1 781 000	1 379 000
Total Assets	9 914 000	9 429 000	9 203 000	8 190 000
Total Equity	9 123 000	8 434 000	7 367 000	5 586 000

Income (NOK)	2022	2021	2020	2019
Revenue	85 000	97 000	97 000	97 000
Expenditure	71 000	55 000	54 000	51 000
Operating Profit	15 000	41 000	43 000	46 000
Financial Income	696 000	1 053 000	915 000	1 448 000
Financial Costs	24 000	7 000	31 000	114 000
Financial Balance	672 000	1 046 000	884 000	1 334 000
Earnings Before Tax	686 000	1 087 000	927 000	1 379 000
Tax	−2 000	19 000	−854 000	0
Net Income	689 000	1 068 000	1 781 000	1 379 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 561 000	8 559 000	8 578 000	7 741 000
Total Current Assets	1 353 000	870 000	625 000	450 000
Total Assets	9 914 000	9 429 000	9 203 000	8 190 000
Total Retained Equity	6 363 000	5 674 000	4 607 000	2 826 000
Total Equity	9 123 000	8 434 000	7 367 000	5 586 000
Total Long-Term Debt	791 000	994 000	1 818 000	2 602 000
Total Current Debt	0	0	19 000	3 000
Total Equity and Debt	9 914 000	9 429 000	9 203 000	8 190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	85 000	97 000	97 000	97 000
Revenue	85 000	97 000	97 000	97 000
Cost of Goods Sold	0	0	0	0
Salary Costs	39 000	33 000	33 000	33 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	71 000	55 000	54 000	51 000
Operating Profit	15 000	41 000	43 000	46 000
Financial Income	696 000	1 053 000	915 000	1 448 000
Financial Costs	24 000	7 000	31 000	114 000
Financial Balance	672 000	1 046 000	884 000	1 334 000
Dividends	0	0	0	0
Net Income	689 000	1 068 000	1 781 000	1 379 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	838 000	835 000	854 000	0
Real Eastate	1 180 000	1 180 000	1 180 000	1 180 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 180 000	1 180 000	1 180 000	1 180 000
Total Fiancial Fixed Assets	6 543 000	6 543 000	6 543 000	6 560 000
Total Fixed Assets	8 561 000	8 559 000	8 578 000	7 741 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 213 000	709 000	597 000	158 000
Total Current Assets	1 353 000	870 000	625 000	450 000
Total Assets	9 914 000	9 429 000	9 203 000	8 190 000
Total Equity	9 123 000	8 434 000	7 367 000	5 586 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	791 000	994 000	1 818 000	2 602 000
Creditors	0	0	4 000	3 000
Unpaid Taxes	0	0	14 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	19 000	3 000
Total Equity and Debt	9 914 000	9 429 000	9 203 000	8 190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,55 %	12,66 %	24,18 %	24,69 %
Debt-to-Equity Ratio	0,09	0,12	0,25	0,47
Operating Profit Margin	17,65 %	42,27 %	44,33 %	47,42 %
Current Ratio	-	-	32,89	150
Quick Ratio	-	-	32,89	150
Equity Ratio	0,92	0,89	0,8	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %