KOMSA SMIA AS

9515 ALTA

Finances

Share Ownership

Return on Equity

22,55 %

Current Ratio

5,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	270 000	270 000	265 000	253 000
Net Income	186 000	186 000	178 000	163 000
Total Assets	1 021 000	946 000	742 000	664 000
Total Equity	825 000	714 000	628 000	549 000

Income (NOK)	2022	2021	2020	2019
Revenue	270 000	270 000	265 000	253 000
Expenditure	31 000	30 000	37 000	43 000
Operating Profit	239 000	240 000	228 000	210 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	238 000	239 000	229 000	210 000
Tax	52 000	53 000	50 000	46 000
Net Income	186 000	186 000	178 000	163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 021 000	946 000	742 000	664 000
Total Assets	1 021 000	946 000	742 000	664 000
Total Retained Equity	791 000	680 000	593 000	515 000
Total Equity	825 000	714 000	628 000	549 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	196 000	232 000	115 000	115 000
Total Equity and Debt	1 021 000	946 000	742 000	664 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	−8 000
Other Income	270 000	270 000	265 000	261 000
Revenue	270 000	270 000	265 000	253 000
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	31 000	30 000	37 000	43 000
Operating Profit	239 000	240 000	228 000	210 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	100 000	0	0
Net Income	186 000	186 000	178 000	163 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 021 000	816 000	626 000	453 000
Total Current Assets	1 021 000	946 000	742 000	664 000
Total Assets	1 021 000	946 000	742 000	664 000
Total Equity	825 000	714 000	628 000	549 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	4 000	2 000	14 000
Unpaid Taxes	63 000	64 000	62 000	55 000
Dividends	0	100 000	0	0
Other Current Debt	75 000	12 000	0	0
Total Current Debt	196 000	232 000	115 000	115 000
Total Equity and Debt	1 021 000	946 000	742 000	664 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,55 %	26,05 %	28,34 %	29,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	88,52 %	88,89 %	86,04 %	83 %
Current Ratio	5,21	4,08	6,45	5,77
Quick Ratio	5,21	4,08	6,45	5,77
Equity Ratio	0,81	0,75	0,85	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %