COOP OPPDAL EIENDOM AS

1405 LANGHUS

Finances

Return on Equity

4,1 %

Current Ratio

23,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	797 000	0	556 000	60 000
Net Income	1 827 000	1 174 000	1 143 000	653 000
Total Assets	45 747 000	43 501 000	42 235 000	40 642 000
Total Equity	44 568 000	42 741 000	41 566 000	40 423 000

Income (NOK)	2022	2021	2020	2019
Revenue	797 000	0	556 000	60 000
Expenditure	340 000	126 000	573 000	176 000
Operating Profit	457 000	−126 000	−16 000	−117 000
Financial Income	1 893 000	1 632 000	1 483 000	1 017 000
Financial Costs	7 000	1 000	1 000	50 000
Financial Balance	1 886 000	1 631 000	1 482 000	967 000
Earnings Before Tax	2 343 000	1 506 000	1 466 000	851 000
Tax	515 000	331 000	323 000	198 000
Net Income	1 827 000	1 174 000	1 143 000	653 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 151 000	25 130 000	24 788 000	24 487 000
Total Current Assets	24 596 000	18 371 000	17 447 000	16 155 000
Total Assets	45 747 000	43 501 000	42 235 000	40 642 000
Total Retained Equity	7 398 000	5 570 000	4 396 000	3 253 000
Total Equity	44 568 000	42 741 000	41 566 000	40 423 000
Total Long-Term Debt	140 000	0	0	0
Total Current Debt	1 039 000	760 000	669 000	219 000
Total Equity and Debt	45 747 000	43 501 000	42 235 000	40 642 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	45 000	55 000
Other Income	797 000	0	512 000	5 000
Revenue	797 000	0	556 000	60 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	45 000	45 000	45 000
Impairment	0	0	0	0
Expenditure	340 000	126 000	573 000	176 000
Operating Profit	457 000	−126 000	−16 000	−117 000
Financial Income	1 893 000	1 632 000	1 483 000	1 017 000
Financial Costs	7 000	1 000	1 000	50 000
Financial Balance	1 886 000	1 631 000	1 482 000	967 000
Dividends	0	0	0	0
Net Income	1 827 000	1 174 000	1 143 000	653 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	12 000	58 000	105 000
Real Eastate	0	4 643 000	4 643 000	4 643 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	4 643 000	4 643 000	4 643 000
Total Fiancial Fixed Assets	21 151 000	20 476 000	20 088 000	19 740 000
Total Fixed Assets	21 151 000	25 130 000	24 788 000	24 487 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 166 000	4 092 000	0	0
Total Current Assets	24 596 000	18 371 000	17 447 000	16 155 000
Total Assets	45 747 000	43 501 000	42 235 000	40 642 000
Total Equity	44 568 000	42 741 000	41 566 000	40 423 000
Short-Term Group Debt	865 000	498 000	446 000	0
Total Long-Term Debt	140 000	0	0	0
Creditors	0	42 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	22 000
Total Current Debt	1 039 000	760 000	669 000	219 000
Total Equity and Debt	45 747 000	43 501 000	42 235 000	40 642 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,1 %	2,75 %	2,75 %	1,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	57,34 %	-	−2,88 %	−195 %
Current Ratio	23,67	24,17	26,08	73,77
Quick Ratio	23,67	24,17	26,08	73,77
Equity Ratio	0,97	0,98	0,98	0,99
Gross Profit Margin	100 %	-	100 %	100 %