OPPLAND REVISJON & RÅDGIVNING AS

2609 LILLEHAMMER

Finances

Share Ownership

Return on Equity

64,94 %

Current Ratio

1,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 907 000	7 181 000	6 585 000	6 836 000
Net Income	1 167 000	663 000	464 000	760 000
Total Assets	3 758 000	2 801 000	2 502 000	2 882 000
Total Equity	1 797 000	1 230 000	566 000	583 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 907 000	7 181 000	6 585 000	6 836 000
Expenditure	6 430 000	6 334 000	5 997 000	5 886 000
Operating Profit	1 476 000	846 000	588 000	949 000
Financial Income	20 000	5 000	8 000	26 000
Financial Costs	0	1 000	1 000	0
Financial Balance	20 000	4 000	7 000	26 000
Earnings Before Tax	1 496 000	851 000	595 000	975 000
Tax	329 000	187 000	131 000	214 000
Net Income	1 167 000	663 000	464 000	760 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	59 000	16 000	21 000	37 000
Total Current Assets	3 700 000	2 785 000	2 481 000	2 846 000
Total Assets	3 758 000	2 801 000	2 502 000	2 882 000
Total Retained Equity	1 657 000	1 090 000	426 000	442 000
Total Equity	1 797 000	1 230 000	566 000	583 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 961 000	1 571 000	1 935 000	2 300 000
Total Equity and Debt	3 758 000	2 801 000	2 502 000	2 882 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 822 000	7 136 000	6 528 000	6 780 000
Other Income	85 000	45 000	57 000	56 000
Revenue	7 907 000	7 181 000	6 585 000	6 836 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 073 000	4 886 000	4 582 000	4 560 000
Depreciation	1 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	6 430 000	6 334 000	5 997 000	5 886 000
Operating Profit	1 476 000	846 000	588 000	949 000
Financial Income	20 000	5 000	8 000	26 000
Financial Costs	0	1 000	1 000	0
Financial Balance	20 000	4 000	7 000	26 000
Dividends	0	0	480 000	750 000
Net Income	1 167 000	663 000	464 000	760 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	16 000	12 000	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	43 000	0	8 000	17 000
Total Tangible Assets	43 000	0	8 000	17 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	59 000	16 000	21 000	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 236 000	1 032 000	922 000	1 253 000
Total Current Assets	3 700 000	2 785 000	2 481 000	2 846 000
Total Assets	3 758 000	2 801 000	2 502 000	2 882 000
Total Equity	1 797 000	1 230 000	566 000	583 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	290 000	220 000	116 000	35 000
Unpaid Taxes	838 000	570 000	582 000	787 000
Dividends	0	0	480 000	750 000
Other Current Debt	505 000	590 000	633 000	502 000
Total Current Debt	1 961 000	1 571 000	1 935 000	2 300 000
Total Equity and Debt	3 758 000	2 801 000	2 502 000	2 882 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,94 %	53,9 %	81,98 %	130,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,67 %	11,78 %	8,93 %	13,88 %
Current Ratio	1,89	1,77	1,28	1,24
Quick Ratio	1,89	1,77	1,28	1,24
Equity Ratio	0,48	0,44	0,23	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %