COBRA EIENDOM OPPDAL AS

7346 OPPDAL

Finances

Share Ownership

Return on Equity

17,36 %

Current Ratio

2,48

Debt-to-Equity Ratio

1,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	566 000	510 000	491 000	555 000
Net Income	260 000	106 000	246 000	280 000
Total Assets	4 247 000	3 272 000	3 229 000	3 297 000
Total Equity	1 498 000	1 238 000	1 132 000	886 000

Income (NOK)	2022	2021	2020	2019
Revenue	566 000	510 000	491 000	555 000
Expenditure	169 000	332 000	117 000	115 000
Operating Profit	397 000	178 000	374 000	440 000
Financial Income	0	0	0	20 000
Financial Costs	64 000	43 000	58 000	101 000
Financial Balance	−64 000	−43 000	−58 000	−81 000
Earnings Before Tax	333 000	135 000	316 000	359 000
Tax	73 000	30 000	70 000	79 000
Net Income	260 000	106 000	246 000	280 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 628 000	2 698 000	2 753 000	2 809 000
Total Current Assets	618 000	574 000	476 000	488 000
Total Assets	4 247 000	3 272 000	3 229 000	3 297 000
Total Retained Equity	1 367 000	1 107 000	1 002 000	755 000
Total Equity	1 498 000	1 238 000	1 132 000	886 000
Total Long-Term Debt	2 500 000	1 655 000	1 944 000	2 234 000
Total Current Debt	249 000	379 000	153 000	177 000
Total Equity and Debt	4 247 000	3 272 000	3 229 000	3 297 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 000	10 000	9 000	9 000
Other Income	556 000	500 000	482 000	546 000
Revenue	566 000	510 000	491 000	555 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	56 000	56 000	56 000	56 000
Impairment	0	0	0	0
Expenditure	169 000	332 000	117 000	115 000
Operating Profit	397 000	178 000	374 000	440 000
Financial Income	0	0	0	20 000
Financial Costs	64 000	43 000	58 000	101 000
Financial Balance	−64 000	−43 000	−58 000	−81 000
Dividends	0	0	0	0
Net Income	260 000	106 000	246 000	280 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	0	0	0
Real Eastate	3 627 000	2 698 000	2 753 000	2 809 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 627 000	2 698 000	2 753 000	2 809 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 628 000	2 698 000	2 753 000	2 809 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	371 000	103 000	31 000	44 000
Total Current Assets	618 000	574 000	476 000	488 000
Total Assets	4 247 000	3 272 000	3 229 000	3 297 000
Total Equity	1 498 000	1 238 000	1 132 000	886 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 500 000	1 655 000	1 944 000	2 234 000
Creditors	27 000	29 000	24 000	23 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	146 000	319 000	58 000	73 000
Total Current Debt	249 000	379 000	153 000	177 000
Total Equity and Debt	4 247 000	3 272 000	3 229 000	3 297 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,36 %	8,56 %	21,73 %	31,6 %
Debt-to-Equity Ratio	1,67	1,34	1,72	2,52
Operating Profit Margin	70,14 %	34,9 %	76,17 %	79,28 %
Current Ratio	2,48	1,51	3,11	2,76
Quick Ratio	2,48	1,51	3,11	2,76
Equity Ratio	0,35	0,38	0,35	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %