OPLANDSKE EIENDOM AS

2316 HAMAR

Finances

Return on Equity

−30,79 %

Current Ratio

0,92

Debt-to-Equity Ratio

−56,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	1 043 000	−2 264 000	−823 000	−1 018 000
Total Assets	187 847 000	183 788 000	100 758 000	90 539 000
Total Equity	−3 387 000	−4 430 000	−2 166 000	−1 344 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	690 000	518 000	19 000	32 000
Operating Profit	−690 000	−518 000	−19 000	−32 000
Financial Income	8 778 000	2 723 000	2 022 000	1 701 000
Financial Costs	7 045 000	4 469 000	2 825 000	2 686 000
Financial Balance	1 733 000	−1 746 000	−803 000	−985 000
Earnings Before Tax	1 043 000	−2 264 000	−823 000	−1 018 000
Tax	0	0	0	0
Net Income	1 043 000	−2 264 000	−823 000	−1 018 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	186 576 000	181 588 000	90 952 000	89 125 000
Total Current Assets	1 270 000	2 200 000	9 805 000	1 414 000
Total Assets	187 847 000	183 788 000	100 758 000	90 539 000
Total Retained Equity	−5 387 000	−6 430 000	−4 166 000	−3 344 000
Total Equity	−3 387 000	−4 430 000	−2 166 000	−1 344 000
Total Long-Term Debt	189 857 000	184 679 000	102 359 000	90 941 000
Total Current Debt	1 377 000	3 539 000	564 000	941 000
Total Equity and Debt	187 847 000	183 788 000	100 758 000	90 539 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	329 000	36 000	0	0
Depreciation	35 000	35 000	0	0
Impairment	0	0	0	0
Expenditure	690 000	518 000	19 000	32 000
Operating Profit	−690 000	−518 000	−19 000	−32 000
Financial Income	8 778 000	2 723 000	2 022 000	1 701 000
Financial Costs	7 045 000	4 469 000	2 825 000	2 686 000
Financial Balance	1 733 000	−1 746 000	−803 000	−985 000
Dividends	0	0	0	0
Net Income	1 043 000	−2 264 000	−823 000	−1 018 000

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	105 000	140 000	0	0
Total Tangible Assets	105 000	140 000	0	0
Total Fiancial Fixed Assets	186 471 000	181 448 000	90 952 000	89 125 000
Total Fixed Assets	186 576 000	181 588 000	90 952 000	89 125 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	352 000	234 000	8 922 000	127 000
Total Current Assets	1 270 000	2 200 000	9 805 000	1 414 000
Total Assets	187 847 000	183 788 000	100 758 000	90 539 000
Total Equity	−3 387 000	−4 430 000	−2 166 000	−1 344 000
Short-Term Group Debt	0	2 818 000	339 000	703 000
Total Long-Term Debt	189 857 000	184 679 000	102 359 000	90 941 000
Creditors	26 000	0	0	0
Unpaid Taxes	16 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 335 000	721 000	226 000	239 000
Total Current Debt	1 377 000	3 539 000	564 000	941 000
Total Equity and Debt	187 847 000	183 788 000	100 758 000	90 539 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−30,79 %	51,11 %	38 %	75,74 %
Debt-to-Equity Ratio	−56,05	−41,69	−47,26	−67,66
Operating Profit Margin	-	-	-	-
Current Ratio	0,92	0,62	17,38	1,5
Quick Ratio	0,92	0,62	17,38	1,5
Equity Ratio	−0,02	−0,02	−0,02	−0,01
Gross Profit Margin	-	-	-	-