Construction of residential and non-residential buildings
OPNOR AS
Revenue 2024
NOK 5.8m
Operating profit
NOK −637,000
Equity
NOK −51,000
Incorporated
2019
Share capital
NOK 30,000
5
Credit score
Meget høy risiko
Operating margin
-10.9%
-10.9%
Net margin
-8.6%
-8.6%
Equity ratio
-4.6%
-4.6%
Current ratio
0.81
0.81
Debt ratio
-22.66
-22.66
Audit
Not audited
Not audited
Analysis
- ▼ Egenkapitalandelen er lav på -4.6%.
- ▼ Kortsiktig gjeld overstiger omløpsmidlene – negativ likviditetsgrad.
- ▼ Selskapet går med driftsunderskudd.
- ▲ Selskapet har ingen langsiktig gjeld.
Income statement
Periode: 2024-01-01 – 2024-12-31 · Alle tall i NOK
| Total operating revenue | NOK 5.8m |
| Total operating costs | NOK 6.5m |
| Operating profit (EBIT) | NOK −637,000 |
| Net financial items | NOK −10,000 |
| Profit before tax | NOK −646,000 |
| Profit for the year | NOK −504,000 |
Balance sheet
Per 2024-12-31 · Alle tall i NOK
Assets
| Non-current assets | NOK 172,000 |
| Current assets | NOK 930,000 |
| Total assets | NOK 1.1m |
Equity and liabilities
| Paid-in equity | NOK 30,000 |
| Retained earnings | NOK −81,000 |
| Total equity | NOK −51,000 |
| Current liabilities | NOK 1.2m |
| Non-current liabilities | NOK 0 |
| Total equity and liabilities | NOK 1.1m |
Full financial statements
Reconciled against the register
↓ Download annual report (PDF)
Financial year 2024 · NOK · read automatically from the filed annual report
EBITDA
NOK −620,000
NOK −620,000
Depreciation
NOK 17,000
NOK 17,000
Cash and bank deposits
NOK 14,000
NOK 14,000
Income statement
| 2024 | Previous year | |
|---|---|---|
| Annen driftsinntekt | NOK 273,000 | NOK 271,000 |
| Sum inntekter | NOK 5.8m | NOK 4.1m |
| Varekostnad | NOK 2.9m | NOK 883,000 |
| Lønnskostnad | NOK 1.9m | NOK 1.8m |
| Avskrivning av driftsmidler og immaterielle eiendeler | NOK 17,000 | NOK 16,000 |
| Annen driftskostnad | NOK 1.7m | NOK 952,000 |
| Sum kostnader | NOK 6.5m | NOK 3.6m |
| Driftsresultat | NOK −637,000 | NOK 442,000 |
| Annen rentekostnad | NOK 8,000 | NOK 31,000 |
| Annen finanskostnad | NOK 2,000 | NOK 2,000 |
| Sum finanskostnader | NOK 10,000 | NOK 32,000 |
| Netto finans | NOK −10,000 | NOK −32,000 |
| Resultat før skattekostnad | NOK −646,000 | NOK 410,000 |
| Skattekostnad på resultat | NOK −142,000 | NOK 90,000 |
| Årsresultat | NOK −504,000 | NOK 320,000 |
| Årsresultat etter minoritetsinteresser | NOK −504,000 | NOK 320,000 |
| Totalresultat | NOK −504,000 | NOK 320,000 |
| Ordinært utbytte | – | NOK 118,000 |
| Sum overføringer og disponeringer | NOK −504,000 | NOK 320,000 |
Balance sheet
| 2024 | Previous year | |
|---|---|---|
| Udekket tap | NOK −81,000 | – |
| Avsatt til annen egenkapital | NOK −423,000 | NOK 201,000 |
| Utsatt skattefordel | NOK 149,000 | NOK 6,000 |
| Sum immaterlelle elendeler | NOK 149,000 | NOK 6,000 |
| Maskiner og anlegg | NOK 6,000 | NOK 13,000 |
| Driftsløsøre, inventar o. a. utstyr | NOK 17,000 | NOK 27,000 |
| Sum varige driftsmidler | NOK 24,000 | NOK 41,000 |
| Andre langsiktige fordringer | – | NOK 118,000 |
| Sum finansielle anleggsmidler | – | NOK 118,000 |
| Sum anleggsmidler | NOK 172,000 | NOK 165,000 |
| Sun varer | NOK 81,000 | – |
| Kundefordringer | NOK 807,000 | NOK 1.2m |
| Andre kortsiktige fordringer | NOK 29,000 | NOK 31,000 |
| Sum fordringer | NOK 835,000 | NOK 1.2m |
| Sum bankinnskudd kontanter og lignende | NOK 14,000 | NOK 110,000 |
| Sum omløpsmidler | NOK 930,000 | NOK 1.3m |
| SUM EIENDELER | NOK 1.1m | NOK 1.5m |
| Aksjekapital | NOK 30,000 | NOK 30,000 |
| Sum innskutt egenkapital | NOK 30,000 | NOK 30,000 |
| Annen egenkapital | – | NOK 423,000 |
| Udekket tap | NOK 81,000 | – |
| Sum opptjent egenkapital | NOK −81,000 | NOK 423,000 |
| Sum egenkapital | NOK −51,000 | NOK 453,000 |
| Sum langsiktig gjeld | NOK 0 | NOK 0 |
| Leverandørgjeld | NOK 780,000 | NOK 248,000 |
| Betalbar skatt | – | NOK 88,000 |
| Skyldig offentlige avgifter | NOK 131,000 | NOK 425,000 |
| Utbytte | – | NOK 118,000 |
| Annen kortsiktig gjeld | NOK 243,000 | NOK 146,000 |
| Sum kortsiktig gjeld | NOK 1.2m | NOK 1.0m |
| Sum gjeld | NOK 1.2m | NOK 1.0m |
| SUM EGENKAPITAL OG GJELD | NOK 1.1m | NOK 1.5m |
The figures are read automatically from the filed annual report and may contain errors. Control figures are reconciled against the Register of Company Accounts.
Source: the Brønnøysund registers / the Register of Company Accounts. Credit score calculated by Biztrac.
Source: Biztrac.no · Data from the Brønnøysund Register Centre and the Norwegian Tax Administration · Last updated 15.06.2026.