OPPSANGER INDUSTRIBYGG AS

5451 VALEN

Finances

Share Ownership

Return on Equity

−24,9 %

Current Ratio

0,4

Debt-to-Equity Ratio

3,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	400 000	369 000	467 000	470 000
Net Income	−186 000	−36 000	32 000	30 000
Total Assets	3 311 000	3 447 000	3 590 000	3 825 000
Total Equity	747 000	933 000	969 000	937 000

Income (NOK)	2022	2021	2020	2019
Revenue	400 000	369 000	467 000	470 000
Expenditure	566 000	364 000	363 000	339 000
Operating Profit	−167 000	5 000	103 000	131 000
Financial Income	13 000	12 000	18 000	13 000
Financial Costs	84 000	63 000	79 000	105 000
Financial Balance	−71 000	−51 000	−61 000	−92 000
Earnings Before Tax	−238 000	−45 000	42 000	38 000
Tax	−53 000	−9 000	10 000	9 000
Net Income	−186 000	−36 000	32 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 290 000	3 397 000	3 542 000	3 763 000
Total Current Assets	21 000	50 000	48 000	63 000
Total Assets	3 311 000	3 447 000	3 590 000	3 825 000
Total Retained Equity	−927 000	−741 000	−705 000	−737 000
Total Equity	747 000	933 000	969 000	937 000
Total Long-Term Debt	2 512 000	2 475 000	2 560 000	2 754 000
Total Current Debt	52 000	39 000	61 000	135 000
Total Equity and Debt	3 311 000	3 447 000	3 590 000	3 825 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	400 000	369 000	467 000	470 000
Revenue	400 000	369 000	467 000	470 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	172 000	175 000	175 000	175 000
Impairment	0	0	0	0
Expenditure	566 000	364 000	363 000	339 000
Operating Profit	−167 000	5 000	103 000	131 000
Financial Income	13 000	12 000	18 000	13 000
Financial Costs	84 000	63 000	79 000	105 000
Financial Balance	−71 000	−51 000	−61 000	−92 000
Dividends	0	0	0	0
Net Income	−186 000	−36 000	32 000	30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	146 000	93 000	76 000	59 000
Real Eastate	2 305 000	2 477 000	2 652 000	2 827 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 305 000	2 477 000	2 652 000	2 827 000
Total Fiancial Fixed Assets	840 000	827 000	815 000	876 000
Total Fixed Assets	3 290 000	3 397 000	3 542 000	3 763 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	28 000	25 000	36 000
Total Current Assets	21 000	50 000	48 000	63 000
Total Assets	3 311 000	3 447 000	3 590 000	3 825 000
Total Equity	747 000	933 000	969 000	937 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 512 000	2 475 000	2 560 000	2 754 000
Creditors	26 000	6 000	11 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	26 000	24 000	24 000	108 000
Total Current Debt	52 000	39 000	61 000	135 000
Total Equity and Debt	3 311 000	3 447 000	3 590 000	3 825 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−24,9 %	−3,86 %	3,3 %	3,2 %
Debt-to-Equity Ratio	3,36	2,65	2,64	2,94
Operating Profit Margin	−41,75 %	1,36 %	22,06 %	27,87 %
Current Ratio	0,4	1,28	0,79	0,47
Quick Ratio	0,4	1,28	0,79	0,47
Equity Ratio	0,23	0,27	0,27	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %