OPAMP ENGINEERING AS

4313 SANDNES

Finances

Return on Equity

53,7 %

Current Ratio

4,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 764 000	3 523 000	1 793 000	2 504 000
Net Income	2 361 000	1 668 000	68 000	200 000
Total Assets	5 622 000	3 245 000	1 691 000	1 829 000
Total Equity	4 397 000	2 236 000	968 000	1 400 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 764 000	3 523 000	1 793 000	2 504 000
Expenditure	1 326 000	1 514 000	1 710 000	2 282 000
Operating Profit	3 438 000	2 008 000	84 000	223 000
Financial Income	1 000	81 000	5 000	7 000
Financial Costs	342 000	1 000	0	0
Financial Balance	−341 000	80 000	5 000	7 000
Earnings Before Tax	3 097 000	2 088 000	89 000	230 000
Tax	735 000	420 000	21 000	30 000
Net Income	2 361 000	1 668 000	68 000	200 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 000	191 000	31 000	31 000
Total Current Assets	5 582 000	3 054 000	1 660 000	1 798 000
Total Assets	5 622 000	3 245 000	1 691 000	1 829 000
Total Retained Equity	4 367 000	2 206 000	938 000	1 370 000
Total Equity	4 397 000	2 236 000	968 000	1 400 000
Total Long-Term Debt	0	21 000	21 000	0
Total Current Debt	1 225 000	988 000	702 000	429 000
Total Equity and Debt	5 622 000	3 245 000	1 691 000	1 829 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 764 000	3 523 000	1 792 000	2 504 000
Other Income	0	0	1 000	1 000
Revenue	4 764 000	3 523 000	1 793 000	2 504 000
Cost of Goods Sold	1 000	16 000	397 000	1 072 000
Salary Costs	999 000	1 318 000	1 162 000	1 074 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 326 000	1 514 000	1 710 000	2 282 000
Operating Profit	3 438 000	2 008 000	84 000	223 000
Financial Income	1 000	81 000	5 000	7 000
Financial Costs	342 000	1 000	0	0
Financial Balance	−341 000	80 000	5 000	7 000
Dividends	200 000	400 000	500 000	150 000
Net Income	2 361 000	1 668 000	68 000	200 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	31 000	31 000	31 000	31 000
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	9 000	160 000	0	0
Total Fixed Assets	40 000	191 000	31 000	31 000
Stock	0	0	0	0
Total Investments	2 336 000	1 876 000	0	0
Cash, Bank	2 123 000	916 000	1 218 000	1 352 000
Total Current Assets	5 582 000	3 054 000	1 660 000	1 798 000
Total Assets	5 622 000	3 245 000	1 691 000	1 829 000
Total Equity	4 397 000	2 236 000	968 000	1 400 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	21 000	21 000	0
Creditors	28 000	11 000	10 000	7 000
Unpaid Taxes	147 000	431 000	165 000	105 000
Dividends	200 000	400 000	500 000	150 000
Other Current Debt	94 000	126 000	123 000	138 000
Total Current Debt	1 225 000	988 000	702 000	429 000
Total Equity and Debt	5 622 000	3 245 000	1 691 000	1 829 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,7 %	74,6 %	7,02 %	14,29 %
Debt-to-Equity Ratio	0	0,01	0,02	0
Operating Profit Margin	72,17 %	57 %	4,68 %	8,91 %
Current Ratio	4,56	3,09	2,36	4,19
Quick Ratio	4,56	3,09	2,36	4,19
Equity Ratio	0,78	0,69	0,57	0,77
Gross Profit Margin	99,98 %	99,55 %	77,86 %	57,19 %