KOPPINVEST NORGE AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

10,84 %

Current Ratio

116,18

Debt-to-Equity Ratio

0,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	1 052 000	259 000	−4 000	−13 000
Total Assets	17 821 000	16 760 000	16 461 000	11 417 000
Total Equity	9 709 000	8 657 000	8 398 000	8 402 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	42 000	30 000	30 000	51 000
Operating Profit	−42 000	−30 000	−30 000	−51 000
Financial Income	408 000	335 000	309 000	249 000
Financial Costs	−695 000	45 000	282 000	212 000
Financial Balance	1 103 000	290 000	27 000	37 000
Earnings Before Tax	1 061 000	259 000	−4 000	−13 000
Tax	9 000	0	0	0
Net Income	1 052 000	259 000	−4 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 971 000	6 642 000	3 122 000	3 354 000
Total Current Assets	11 850 000	10 118 000	13 338 000	8 063 000
Total Assets	17 821 000	16 760 000	16 461 000	11 417 000
Total Retained Equity	909 000	−143 000	−402 000	−398 000
Total Equity	9 709 000	8 657 000	8 398 000	8 402 000
Total Long-Term Debt	8 010 000	8 004 000	8 062 000	3 012 000
Total Current Debt	102 000	99 000	0	4 000
Total Equity and Debt	17 821 000	16 760 000	16 461 000	11 417 000

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	42 000	30 000	30 000	51 000
Operating Profit	−42 000	−30 000	−30 000	−51 000
Financial Income	408 000	335 000	309 000	249 000
Financial Costs	−695 000	45 000	282 000	212 000
Financial Balance	1 103 000	290 000	27 000	37 000
Dividends	0	0	0	0
Net Income	1 052 000	259 000	−4 000	−13 000

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	5 971 000	6 642 000	3 122 000	3 354 000
Total Fixed Assets	5 971 000	6 642 000	3 122 000	3 354 000
Stock	0	0	0	0
Total Investments	1 000 000	0	0	0
Cash, Bank	10 803 000	10 079 000	13 280 000	8 029 000
Total Current Assets	11 850 000	10 118 000	13 338 000	8 063 000
Total Assets	17 821 000	16 760 000	16 461 000	11 417 000
Total Equity	9 709 000	8 657 000	8 398 000	8 402 000
Short-Term Group Debt	0	96 000	0	0
Total Long-Term Debt	8 010 000	8 004 000	8 062 000	3 012 000
Creditors	0	2 000	0	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	93 000	0	0	0
Total Current Debt	102 000	99 000	0	4 000
Total Equity and Debt	17 821 000	16 760 000	16 461 000	11 417 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,84 %	2,99 %	−0,05 %	−0,15 %
Debt-to-Equity Ratio	0,83	0,92	0,96	0,36
Operating Profit Margin	-	-	-	-
Current Ratio	116,18	102,2	-	2 015,75
Quick Ratio	116,18	102,2	-	2 015,75
Equity Ratio	0,54	0,52	0,51	0,74
Gross Profit Margin	-	-	-	-