KOMMUNERÅDGIVAREN AS

6770 NORDFJORDEID

Finances

Share Ownership

Return on Equity

4 512,5 %

Current Ratio

0,93

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	857 000	989 000	1 215 000	1 064 000
Net Income	−361 000	226 000	22 000	166 000
Total Assets	113 000	817 000	306 000	142 000
Total Equity	−8 000	353 000	126 000	104 000

Income (NOK)	2022	2021	2020	2019
Revenue	857 000	989 000	1 215 000	1 064 000
Expenditure	1 214 000	696 000	1 184 000	896 000
Operating Profit	−357 000	293 000	31 000	168 000
Financial Income	0	0	0	2 000
Financial Costs	4 000	2 000	3 000	2 000
Financial Balance	−4 000	−2 000	−3 000	0
Earnings Before Tax	−361 000	291 000	29 000	168 000
Tax	0	65 000	7 000	3 000
Net Income	−361 000	226 000	22 000	166 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	113 000	817 000	306 000	142 000
Total Assets	113 000	817 000	306 000	142 000
Total Retained Equity	−103 000	258 000	32 000	10 000
Total Equity	−8 000	353 000	126 000	104 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	121 000	465 000	179 000	38 000
Total Equity and Debt	113 000	817 000	306 000	142 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	857 000	989 000	1 215 000	1 064 000
Other Income	0	0	0	0
Revenue	857 000	989 000	1 215 000	1 064 000
Cost of Goods Sold	0	0	5 000	6 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 214 000	696 000	1 184 000	896 000
Operating Profit	−357 000	293 000	31 000	168 000
Financial Income	0	0	0	2 000
Financial Costs	4 000	2 000	3 000	2 000
Financial Balance	−4 000	−2 000	−3 000	0
Dividends	0	0	0	0
Net Income	−361 000	226 000	22 000	166 000

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	15 000	15 000	111 000	65 000
Total Current Assets	113 000	817 000	306 000	142 000
Total Assets	113 000	817 000	306 000	142 000
Total Equity	−8 000	353 000	126 000	104 000
Short-Term Group Debt	91 000	100 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	296 000	14 000	35 000
Unpaid Taxes	0	0	16 000	0
Dividends	0	0	0	0
Other Current Debt	23 000	4 000	143 000	0
Total Current Debt	121 000	465 000	179 000	38 000
Total Equity and Debt	113 000	817 000	306 000	142 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4 512,5 %	64,02 %	17,46 %	159,62 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−41,66 %	29,63 %	2,55 %	15,79 %
Current Ratio	0,93	1,76	1,71	3,74
Quick Ratio	0,93	1,76	1,71	3,74
Equity Ratio	−0,07	0,43	0,41	0,73
Gross Profit Margin	100 %	100 %	99,59 %	99,44 %