COMEDIEMASKINEN AS

0158 OSLO

Finances

Share Ownership

Return on Equity

−31,62 %

Current Ratio

1,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	172 000	200 000	479 000	270 000
Net Income	−43 000	−141 000	−39 000	−239 000
Total Assets	243 000	376 000	624 000	638 000
Total Equity	136 000	178 000	319 000	358 000

Income (NOK)	2022	2021	2020	2019
Revenue	172 000	200 000	479 000	270 000
Expenditure	215 000	340 000	519 000	510 000
Operating Profit	−43 000	−140 000	−39 000	−240 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−43 000	−141 000	−39 000	−239 000
Tax	0	0	0	0
Net Income	−43 000	−141 000	−39 000	−239 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	0	0	0
Total Current Assets	213 000	376 000	624 000	638 000
Total Assets	243 000	376 000	624 000	638 000
Total Retained Equity	36 000	78 000	219 000	258 000
Total Equity	136 000	178 000	319 000	358 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	107 000	197 000	305 000	280 000
Total Equity and Debt	243 000	376 000	624 000	638 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	90 000	81 000	341 000	0
Other Income	82 000	119 000	138 000	270 000
Revenue	172 000	200 000	479 000	270 000
Cost of Goods Sold	60 000	60 000	91 000	33 000
Salary Costs	6 000	132 000	233 000	231 000
Depreciation	1 000	0	0	0
Impairment	0	0	0	0
Expenditure	215 000	340 000	519 000	510 000
Operating Profit	−43 000	−140 000	−39 000	−240 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−43 000	−141 000	−39 000	−239 000

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	0	0	0	0
Fixtures	30 000	0	0	0
Total Tangible Assets	30 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	212 000	239 000	579 000	638 000
Total Current Assets	213 000	376 000	624 000	638 000
Total Assets	243 000	376 000	624 000	638 000
Total Equity	136 000	178 000	319 000	358 000
Short-Term Group Debt	0	0	100 000	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	3 000	6 000	15 000
Unpaid Taxes	0	67 000	129 000	129 000
Dividends	0	0	0	0
Other Current Debt	104 000	127 000	70 000	136 000
Total Current Debt	107 000	197 000	305 000	280 000
Total Equity and Debt	243 000	376 000	624 000	638 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,62 %	−79,21 %	−12,23 %	−66,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−25 %	−70 %	−8,14 %	−88,89 %
Current Ratio	1,99	1,91	2,05	2,28
Quick Ratio	1,99	1,91	2,05	2,28
Equity Ratio	0,56	0,47	0,51	0,56
Gross Profit Margin	65,12 %	70 %	81 %	87,78 %