OPERA CITY APARTMENTS AS

0653 OSLO

Finances

Share Ownership

Return on Equity

20,49 %

Current Ratio

0,16

Debt-to-Equity Ratio

37,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	409 000	408 000	408 000	170 000
Net Income	50 000	167 000	56 000	150 000
Total Assets	9 786 000	10 238 000	9 843 000	9 845 000
Total Equity	244 000	194 000	28 000	−29 000

Income (NOK)	2022	2021	2020	2019
Revenue	409 000	408 000	408 000	170 000
Expenditure	41 000	17 000	47 000	20 000
Operating Profit	368 000	391 000	361 000	150 000
Financial Income	0	0	0	0
Financial Costs	318 000	224 000	305 000	0
Financial Balance	−318 000	−224 000	−305 000	0
Earnings Before Tax	50 000	167 000	56 000	150 000
Tax	0	0	0	0
Net Income	50 000	167 000	56 000	150 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 704 000	9 696 000	9 669 000	9 669 000
Total Current Assets	81 000	542 000	174 000	176 000
Total Assets	9 786 000	10 238 000	9 843 000	9 845 000
Total Retained Equity	11 000	−38 000	−205 000	−261 000
Total Equity	244 000	194 000	28 000	−29 000
Total Long-Term Debt	9 046 000	9 140 000	8 916 000	8 718 000
Total Current Debt	496 000	903 000	900 000	1 156 000
Total Equity and Debt	9 786 000	10 238 000	9 843 000	9 845 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	409 000	408 000	408 000	170 000
Revenue	409 000	408 000	408 000	170 000
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	41 000	17 000	47 000	20 000
Operating Profit	368 000	391 000	361 000	150 000
Financial Income	0	0	0	0
Financial Costs	318 000	224 000	305 000	0
Financial Balance	−318 000	−224 000	−305 000	0
Dividends	0	0	0	0
Net Income	50 000	167 000	56 000	150 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 669 000	9 669 000	9 669 000	9 669 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 669 000	9 669 000	9 669 000	9 669 000
Total Fiancial Fixed Assets	35 000	27 000	0	0
Total Fixed Assets	9 704 000	9 696 000	9 669 000	9 669 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	81 000	542 000	106 000	6 000
Total Current Assets	81 000	542 000	174 000	176 000
Total Assets	9 786 000	10 238 000	9 843 000	9 845 000
Total Equity	244 000	194 000	28 000	−29 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 046 000	9 140 000	8 916 000	8 718 000
Creditors	178 000	170 000	170 000	170 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	318 000	733 000	730 000	986 000
Total Current Debt	496 000	903 000	900 000	1 156 000
Total Equity and Debt	9 786 000	10 238 000	9 843 000	9 845 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,49 %	86,08 %	200 %	−517,24 %
Debt-to-Equity Ratio	37,07	47,11	318,43	−300,62
Operating Profit Margin	89,98 %	95,83 %	88,48 %	88,24 %
Current Ratio	0,16	0,6	0,19	0,15
Quick Ratio	0,16	0,6	0,19	0,15
Equity Ratio	0,02	0,02	0	−0
Gross Profit Margin	100 %	100 %	100 %	100 %