COPEINCA AS

0252 OSLO

Finances

Share Ownership

Return on Equity

−1,98 %

Current Ratio

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−78 839 000	−15 934 000	32 738 000	1 501 000
Total Assets	4 036 459 000	3 670 384 000	3 560 695 000	3 631 343 000
Total Equity	3 979 476 000	3 629 920 000	3 527 159 000	3 598 772 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	1 013 000	955 000	1 061 000	911 000
Operating Profit	−1 013 000	−954 000	−1 061 000	−911 000
Financial Income	14 129 000	12 912 000	34 076 000	13 267 000
Financial Costs	78 516 000	22 438 000	152 000	7 369 000
Financial Balance	−64 387 000	−9 526 000	33 924 000	5 898 000
Earnings Before Tax	−65 401 000	−10 481 000	32 863 000	4 988 000
Tax	13 438 000	5 453 000	125 000	3 487 000
Net Income	−78 839 000	−15 934 000	32 738 000	1 501 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 036 459 000	3 670 384 000	3 560 695 000	3 631 343 000
Total Current Assets	0	0	0	1 000
Total Assets	4 036 459 000	3 670 384 000	3 560 695 000	3 631 343 000
Total Retained Equity	1 494 787 000	1 145 231 000	1 042 471 000	1 114 083 000
Total Equity	3 979 476 000	3 629 920 000	3 527 159 000	3 598 772 000
Total Long-Term Debt	34 511 000	23 504 000	20 566 000	23 086 000
Total Current Debt	22 472 000	16 961 000	12 969 000	9 486 000
Total Equity and Debt	4 036 459 000	3 670 384 000	3 560 695 000	3 631 343 000

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	567 000	494 000	511 000	488 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 013 000	955 000	1 061 000	911 000
Operating Profit	−1 013 000	−954 000	−1 061 000	−911 000
Financial Income	14 129 000	12 912 000	34 076 000	13 267 000
Financial Costs	78 516 000	22 438 000	152 000	7 369 000
Financial Balance	−64 387 000	−9 526 000	33 924 000	5 898 000
Dividends	0	0	0	0
Net Income	−78 839 000	−15 934 000	32 738 000	1 501 000

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	4 036 459 000	3 670 384 000	3 560 695 000	3 631 343 000
Total Fixed Assets	4 036 459 000	3 670 384 000	3 560 695 000	3 631 343 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	1 000
Total Current Assets	0	0	0	1 000
Total Assets	4 036 459 000	3 670 384 000	3 560 695 000	3 631 343 000
Total Equity	3 979 476 000	3 629 920 000	3 527 159 000	3 598 772 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	34 511 000	23 504 000	20 566 000	23 086 000
Creditors	0	65 000	0	68 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	20 041 000	14 379 000	10 324 000	6 730 000
Total Current Debt	22 472 000	16 961 000	12 969 000	9 486 000
Total Equity and Debt	4 036 459 000	3 670 384 000	3 560 695 000	3 631 343 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,98 %	−0,44 %	0,93 %	0,04 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	-	-	-	-
Current Ratio	0	0	0	0
Quick Ratio	0	0	0	0
Equity Ratio	0,99	0,99	0,99	0,99
Gross Profit Margin	-	-	-	-