COPIA AS

3124 TØNSBERG

Finances

Return on Equity

1,1 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	357 000	10 381 000	7 643 000	6 017 000
Total Assets	32 819 000	38 852 000	31 937 000	25 735 000
Total Equity	32 565 000	32 209 000	31 828 000	25 585 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	221 000	598 000	79 000	130 000
Operating Profit	−221 000	−598 000	−79 000	−130 000
Financial Income	3 488 000	11 270 000	7 909 000	6 296 000
Financial Costs	2 901 000	157 000	96 000	84 000
Financial Balance	587 000	11 113 000	7 813 000	6 212 000
Earnings Before Tax	366 000	10 515 000	7 733 000	6 081 000
Tax	10 000	135 000	91 000	65 000
Net Income	357 000	10 381 000	7 643 000	6 017 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 291 000	7 955 000	5 067 000	7 008 000
Total Current Assets	25 528 000	30 897 000	26 870 000	18 727 000
Total Assets	32 819 000	38 852 000	31 937 000	25 735 000
Total Retained Equity	32 003 000	31 646 000	31 266 000	25 023 000
Total Equity	32 565 000	32 209 000	31 828 000	25 585 000
Total Long-Term Debt	253 000	244 000	109 000	10 000
Total Current Debt	0	6 400 000	0	140 000
Total Equity and Debt	32 819 000	38 852 000	31 937 000	25 735 000

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	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	221 000	598 000	79 000	130 000
Operating Profit	−221 000	−598 000	−79 000	−130 000
Financial Income	3 488 000	11 270 000	7 909 000	6 296 000
Financial Costs	2 901 000	157 000	96 000	84 000
Financial Balance	587 000	11 113 000	7 813 000	6 212 000
Dividends	0	0	0	0
Net Income	357 000	10 381 000	7 643 000	6 017 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	7 291 000	7 955 000	5 067 000	7 008 000
Total Fixed Assets	7 291 000	7 955 000	5 067 000	7 008 000
Stock	0	0	0	0
Total Investments	22 345 000	23 649 000	21 567 000	12 011 000
Cash, Bank	3 183 000	2 922 000	4 976 000	408 000
Total Current Assets	25 528 000	30 897 000	26 870 000	18 727 000
Total Assets	32 819 000	38 852 000	31 937 000	25 735 000
Total Equity	32 565 000	32 209 000	31 828 000	25 585 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	253 000	244 000	109 000	10 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	6 400 000	0	140 000
Total Current Debt	0	6 400 000	0	140 000
Total Equity and Debt	32 819 000	38 852 000	31 937 000	25 735 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,1 %	32,23 %	24,01 %	23,52 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	-	4,83	-	133,76
Quick Ratio	-	4,83	-	133,76
Equity Ratio	0,99	0,83	1	0,99
Gross Profit Margin	-	-	-	-