KOMPLETTNETTBUTIKK.NO AS

7604 LEVANGER

Finances

Share Ownership

Return on Equity

64,26 %

Current Ratio

1,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 940 000	2 046 000	1 502 000	1 037 000
Net Income	151 000	0	9 000	37 000
Total Assets	904 000	584 000	514 000	331 000
Total Equity	235 000	84 000	84 000	74 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 940 000	2 046 000	1 502 000	1 037 000
Expenditure	2 747 000	2 045 000	1 489 000	991 000
Operating Profit	193 000	1 000	12 000	47 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	193 000	1 000	12 000	47 000
Tax	43 000	1 000	3 000	10 000
Net Income	151 000	0	9 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	904 000	584 000	514 000	331 000
Total Assets	904 000	584 000	514 000	331 000
Total Retained Equity	205 000	60 000	59 000	50 000
Total Equity	235 000	84 000	84 000	74 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	669 000	500 000	430 000	256 000
Total Equity and Debt	904 000	584 000	514 000	331 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 940 000	2 046 000	1 502 000	1 037 000
Other Income	0	0	0	0
Revenue	2 940 000	2 046 000	1 502 000	1 037 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 894 000	1 764 000	1 220 000	840 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 747 000	2 045 000	1 489 000	991 000
Operating Profit	193 000	1 000	12 000	47 000
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	151 000	0	9 000	37 000

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	762 000	303 000	288 000	107 000
Total Current Assets	904 000	584 000	514 000	331 000
Total Assets	904 000	584 000	514 000	331 000
Total Equity	235 000	84 000	84 000	74 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	100 000	−1 000	0	3 000
Unpaid Taxes	212 000	346 000	318 000	167 000
Dividends	0	0	0	0
Other Current Debt	315 000	155 000	110 000	76 000
Total Current Debt	669 000	500 000	430 000	256 000
Total Equity and Debt	904 000	584 000	514 000	331 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,26 %	0 %	10,71 %	50 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,56 %	0,05 %	0,8 %	4,53 %
Current Ratio	1,35	1,17	1,2	1,29
Quick Ratio	1,35	1,17	1,2	1,29
Equity Ratio	0,26	0,14	0,16	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %