1,5 INVEST AS

2480 KOPPANG

Finances

Return on Equity

−8,47 %

Current Ratio

22,1

Debt-to-Equity Ratio

2,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	−42 000	699 000	360 000	360 000
Net Income	−553 000	450 000	2 101 000	1 919 000
Total Assets	21 571 000	25 028 000	15 552 000	11 382 000
Total Equity	6 529 000	7 082 000	6 632 000	4 531 000

Income (NOK)	2022	2021	2020	2019
Revenue	−42 000	699 000	360 000	360 000
Expenditure	223 000	153 000	450 000	167 000
Operating Profit	−264 000	546 000	−90 000	193 000
Financial Income	0	0	2 256 000	1 884 000
Financial Costs	288 000	0	19 000	147 000
Financial Balance	−288 000	0	2 237 000	1 737 000
Earnings Before Tax	−553 000	546 000	2 147 000	1 930 000
Tax	0	96 000	46 000	11 000
Net Income	−553 000	450 000	2 101 000	1 919 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 141 000	10 588 000	4 799 000	4 799 000
Total Current Assets	6 430 000	14 440 000	10 753 000	6 583 000
Total Assets	21 571 000	25 028 000	15 552 000	11 382 000
Total Retained Equity	4 029 000	4 582 000	4 132 000	2 031 000
Total Equity	6 529 000	7 082 000	6 632 000	4 531 000
Total Long-Term Debt	14 750 000	17 850 000	8 875 000	6 840 000
Total Current Debt	291 000	96 000	45 000	11 000
Total Equity and Debt	21 571 000	25 028 000	15 552 000	11 382 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−402 000	339 000	0	0
Other Income	360 000	360 000	360 000	360 000
Revenue	−42 000	699 000	360 000	360 000
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	223 000	153 000	450 000	167 000
Operating Profit	−264 000	546 000	−90 000	193 000
Financial Income	0	0	2 256 000	1 884 000
Financial Costs	288 000	0	19 000	147 000
Financial Balance	−288 000	0	2 237 000	1 737 000
Dividends	0	0	0	0
Net Income	−553 000	450 000	2 101 000	1 919 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 799 000	4 799 000	4 799 000	4 799 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 799 000	4 799 000	4 799 000	4 799 000
Total Fiancial Fixed Assets	10 342 000	5 789 000	0	0
Total Fixed Assets	15 141 000	10 588 000	4 799 000	4 799 000
Stock	0	0	0	0
Total Investments	6 361 000	13 984 000	1 519 000	6 396 000
Cash, Bank	64 000	455 000	2 589 000	186 000
Total Current Assets	6 430 000	14 440 000	10 753 000	6 583 000
Total Assets	21 571 000	25 028 000	15 552 000	11 382 000
Total Equity	6 529 000	7 082 000	6 632 000	4 531 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 750 000	17 850 000	8 875 000	6 840 000
Creditors	0	0	−1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	291 000	0	0	0
Total Current Debt	291 000	96 000	45 000	11 000
Total Equity and Debt	21 571 000	25 028 000	15 552 000	11 382 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,47 %	6,35 %	31,68 %	42,35 %
Debt-to-Equity Ratio	2,26	2,52	1,34	1,51
Operating Profit Margin	628,57 %	78,11 %	−25 %	53,61 %
Current Ratio	22,1	150,42	238,96	598,45
Quick Ratio	22,1	150,42	238,96	598,45
Equity Ratio	0,3	0,28	0,43	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %