COMBI BYGG AS

3275 SVARSTAD

Finances

Share Ownership

Return on Equity

−7,5 %

Current Ratio

16,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	120 000	120 000
Net Income	−41 000	−43 000	−33 000	−29 000
Total Assets	563 000	605 000	650 000	684 000
Total Equity	547 000	587 000	630 000	663 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	120 000	120 000
Expenditure	172 000	175 000	162 000	157 000
Operating Profit	−52 000	−55 000	−42 000	−37 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−52 000	−55 000	−42 000	−37 000
Tax	−11 000	−12 000	−9 000	−8 000
Net Income	−41 000	−43 000	−33 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	305 000	375 000	461 000	547 000
Total Current Assets	258 000	230 000	189 000	137 000
Total Assets	563 000	605 000	650 000	684 000
Total Retained Equity	−453 000	−413 000	−370 000	−337 000
Total Equity	547 000	587 000	630 000	663 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	16 000	18 000	20 000	21 000
Total Equity and Debt	563 000	605 000	650 000	684 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	120 000	120 000	120 000	120 000
Revenue	120 000	120 000	120 000	120 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	82 000	100 000	100 000	100 000
Impairment	0	0	0	0
Expenditure	172 000	175 000	162 000	157 000
Operating Profit	−52 000	−55 000	−42 000	−37 000
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	−41 000	−43 000	−33 000	−29 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	182 000	171 000	156 000	143 000
Real Eastate	123 000	205 000	305 000	405 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	123 000	205 000	305 000	405 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	305 000	375 000	461 000	547 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	258 000	230 000	189 000	137 000
Total Assets	563 000	605 000	650 000	684 000
Total Equity	547 000	587 000	630 000	663 000
Short-Term Group Debt	16 000	16 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	16 000	16 000
Total Current Debt	16 000	18 000	20 000	21 000
Total Equity and Debt	563 000	605 000	650 000	684 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,5 %	−7,33 %	−5,24 %	−4,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−43,33 %	−45,83 %	−35 %	−30,83 %
Current Ratio	16,13	12,78	9,45	6,52
Quick Ratio	16,13	12,78	9,45	6,52
Equity Ratio	0,97	0,97	0,97	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %