OPPUSS BYGG AS

1350 LOMMEDALEN

Finances

Share Ownership

Return on Equity

40 %

Current Ratio

1,2

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 083 000	5 968 000	4 767 000	5 297 000
Net Income	216 000	42 000	7 000	8 000
Total Assets	3 027 000	1 547 000	1 356 000	1 219 000
Total Equity	540 000	324 000	282 000	275 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 083 000	5 968 000	4 767 000	5 297 000
Expenditure	12 799 000	5 906 000	4 760 000	5 290 000
Operating Profit	285 000	61 000	7 000	8 000
Financial Income	0	0	0	0
Financial Costs	13 000	19 000	0	0
Financial Balance	−13 000	−19 000	0	0
Earnings Before Tax	272 000	42 000	7 000	8 000
Tax	56 000	0	0	0
Net Income	216 000	42 000	7 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	214 000	214 000	292 000	42 000
Total Current Assets	2 813 000	1 333 000	1 063 000	1 177 000
Total Assets	3 027 000	1 547 000	1 356 000	1 219 000
Total Retained Equity	510 000	294 000	252 000	245 000
Total Equity	540 000	324 000	282 000	275 000
Total Long-Term Debt	136 000	161 000	10 000	10 000
Total Current Debt	2 351 000	1 062 000	1 064 000	934 000
Total Equity and Debt	3 027 000	1 547 000	1 356 000	1 219 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 083 000	5 968 000	4 767 000	5 297 000
Other Income	0	0	0	0
Revenue	13 083 000	5 968 000	4 767 000	5 297 000
Cost of Goods Sold	5 414 000	1 046 000	855 000	683 000
Salary Costs	6 313 000	4 222 000	3 154 000	4 179 000
Depreciation	83 000	78 000	52 000	38 000
Impairment	0	0	0	0
Expenditure	12 799 000	5 906 000	4 760 000	5 290 000
Operating Profit	285 000	61 000	7 000	8 000
Financial Income	0	0	0	0
Financial Costs	13 000	19 000	0	0
Financial Balance	−13 000	−19 000	0	0
Dividends	0	0	0	0
Net Income	216 000	42 000	7 000	8 000

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	16 000	0	0	0
Fixtures	198 000	214 000	292 000	42 000
Total Tangible Assets	214 000	214 000	292 000	42 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	214 000	214 000	292 000	42 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 470 000	1 158 000	542 000	921 000
Total Current Assets	2 813 000	1 333 000	1 063 000	1 177 000
Total Assets	3 027 000	1 547 000	1 356 000	1 219 000
Total Equity	540 000	324 000	282 000	275 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	136 000	161 000	10 000	10 000
Creditors	667 000	107 000	532 000	140 000
Unpaid Taxes	498 000	650 000	325 000	506 000
Dividends	0	0	0	0
Other Current Debt	1 128 000	305 000	201 000	276 000
Total Current Debt	2 351 000	1 062 000	1 064 000	934 000
Total Equity and Debt	3 027 000	1 547 000	1 356 000	1 219 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40 %	12,96 %	2,48 %	2,91 %
Debt-to-Equity Ratio	0,25	0,5	0,04	0,04
Operating Profit Margin	2,18 %	1,02 %	0,15 %	0,15 %
Current Ratio	1,2	1,26	1	1,26
Quick Ratio	1,2	1,26	1	1,26
Equity Ratio	0,18	0,21	0,21	0,23
Gross Profit Margin	58,62 %	82,47 %	82,06 %	87,11 %