COMBAT CORNER NORGE AS

0550 OSLO

Finances

Share Ownership

Return on Equity

−2 %

Current Ratio

1,96

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 765 000	1 634 000	1 337 000	1 120 000
Net Income	−20 000	282 000	−44 000	−10 000
Total Assets	2 013 000	1 816 000	840 000	687 000
Total Equity	999 000	468 000	186 000	230 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 765 000	1 634 000	1 337 000	1 120 000
Expenditure	3 678 000	1 272 000	1 356 000	1 115 000
Operating Profit	87 000	364 000	−18 000	5 000
Financial Income	12 000	5 000	2 000	3 000
Financial Costs	28 000	20 000	28 000	19 000
Financial Balance	−16 000	−15 000	−26 000	−16 000
Earnings Before Tax	71 000	348 000	−44 000	−11 000
Tax	90 000	66 000	0	−1 000
Net Income	−20 000	282 000	−44 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	103 000	103 000	23 000	4 000
Total Current Assets	1 910 000	1 713 000	818 000	683 000
Total Assets	2 013 000	1 816 000	840 000	687 000
Total Retained Equity	343 000	362 000	80 000	124 000
Total Equity	999 000	468 000	186 000	230 000
Total Long-Term Debt	38 000	95 000	126 000	196 000
Total Current Debt	976 000	1 252 000	529 000	261 000
Total Equity and Debt	2 013 000	1 816 000	840 000	687 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 569 000	1 634 000	1 337 000	1 120 000
Other Income	196 000	0	0	0
Revenue	3 765 000	1 634 000	1 337 000	1 120 000
Cost of Goods Sold	1 856 000	561 000	793 000	700 000
Salary Costs	644 000	58 000	0	0
Depreciation	0	1 000	0	2 000
Impairment	0	0	0	0
Expenditure	3 678 000	1 272 000	1 356 000	1 115 000
Operating Profit	87 000	364 000	−18 000	5 000
Financial Income	12 000	5 000	2 000	3 000
Financial Costs	28 000	20 000	28 000	19 000
Financial Balance	−16 000	−15 000	−26 000	−16 000
Dividends	0	0	0	0
Net Income	−20 000	282 000	−44 000	−10 000

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	4 000
Total Tangible Assets	0	0	0	4 000
Total Fiancial Fixed Assets	103 000	103 000	23 000	0
Total Fixed Assets	103 000	103 000	23 000	4 000
Stock	1 423 000	1 315 000	583 000	454 000
Total Investments	0	0	0	0
Cash, Bank	31 000	356 000	158 000	26 000
Total Current Assets	1 910 000	1 713 000	818 000	683 000
Total Assets	2 013 000	1 816 000	840 000	687 000
Total Equity	999 000	468 000	186 000	230 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	38 000	95 000	126 000	196 000
Creditors	450 000	778 000	372 000	181 000
Unpaid Taxes	151 000	158 000	115 000	29 000
Dividends	0	0	0	0
Other Current Debt	86 000	253 000	45 000	50 000
Total Current Debt	976 000	1 252 000	529 000	261 000
Total Equity and Debt	2 013 000	1 816 000	840 000	687 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2 %	60,26 %	−23,66 %	−4,35 %
Debt-to-Equity Ratio	0,04	0,2	0,68	0,85
Operating Profit Margin	2,31 %	22,28 %	−1,35 %	0,45 %
Current Ratio	1,96	1,37	1,55	2,62
Quick Ratio	−4,27	−27,19	−15,15	−3,54
Equity Ratio	0,5	0,26	0,22	0,33
Gross Profit Margin	50,7 %	65,67 %	40,69 %	37,5 %