OPPDALEN SAMDRIFT EIENDOM AS

2740 ROA

Finances

Share Ownership

Return on Equity

−0,55 %

Current Ratio

3,23

Debt-to-Equity Ratio

1,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	450 000	650 000	780 000	700 000
Net Income	−8 000	124 000	−68 000	−142 000
Total Assets	3 352 000	3 568 000	3 811 000	4 298 000
Total Equity	1 443 000	1 451 000	1 327 000	1 394 000

Income (NOK)	2022	2021	2020	2019
Revenue	450 000	650 000	780 000	700 000
Expenditure	286 000	290 000	579 000	605 000
Operating Profit	164 000	360 000	201 000	95 000
Financial Income	0	4 000	9 000	10 000
Financial Costs	165 000	200 000	216 000	230 000
Financial Balance	−165 000	−196 000	−207 000	−220 000
Earnings Before Tax	−1 000	165 000	−6 000	−125 000
Tax	7 000	40 000	62 000	16 000
Net Income	−8 000	124 000	−68 000	−142 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 757 000	2 995 000	3 234 000	3 760 000
Total Current Assets	595 000	573 000	577 000	539 000
Total Assets	3 352 000	3 568 000	3 811 000	4 298 000
Total Retained Equity	−57 000	−49 000	−173 000	−106 000
Total Equity	1 443 000	1 451 000	1 327 000	1 394 000
Total Long-Term Debt	1 725 000	2 038 000	2 388 000	2 738 000
Total Current Debt	184 000	79 000	97 000	167 000
Total Equity and Debt	3 352 000	3 568 000	3 811 000	4 298 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	450 000	650 000	780 000	700 000
Revenue	450 000	650 000	780 000	700 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	238 000	240 000	525 000	528 000
Impairment	0	0	0	0
Expenditure	286 000	290 000	579 000	605 000
Operating Profit	164 000	360 000	201 000	95 000
Financial Income	0	4 000	9 000	10 000
Financial Costs	165 000	200 000	216 000	230 000
Financial Balance	−165 000	−196 000	−207 000	−220 000
Dividends	0	0	0	0
Net Income	−8 000	124 000	−68 000	−142 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 681 000	2 896 000	3 113 000	3 615 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	76 000	99 000	122 000	145 000
Total Tangible Assets	2 757 000	2 995 000	3 234 000	3 760 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 757 000	2 995 000	3 234 000	3 760 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	137 000	264 000	39 000	27 000
Total Current Assets	595 000	573 000	577 000	539 000
Total Assets	3 352 000	3 568 000	3 811 000	4 298 000
Total Equity	1 443 000	1 451 000	1 327 000	1 394 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 725 000	2 038 000	2 388 000	2 738 000
Creditors	3 000	15 000	3 000	−2 000
Unpaid Taxes	24 000	24 000	32 000	32 000
Dividends	0	0	0	0
Other Current Debt	150 000	0	0	120 000
Total Current Debt	184 000	79 000	97 000	167 000
Total Equity and Debt	3 352 000	3 568 000	3 811 000	4 298 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,55 %	8,55 %	−5,12 %	−10,19 %
Debt-to-Equity Ratio	1,2	1,4	1,8	1,96
Operating Profit Margin	36,44 %	55,38 %	25,77 %	13,57 %
Current Ratio	3,23	7,25	5,95	3,23
Quick Ratio	3,23	7,25	5,95	3,23
Equity Ratio	0,43	0,41	0,35	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %