KOMETA AS

7030 TRONDHEIM

Finances

Share Ownership

Return on Equity

−1,54 %

Current Ratio

16,27

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	234 000	2 167 000	2 129 000	1 605 000
Net Income	−17 000	300 000	302 000	−317 000
Total Assets	1 204 000	1 468 000	1 142 000	827 000
Total Equity	1 107 000	1 123 000	823 000	521 000

Income (NOK)	2022	2021	2020	2019
Revenue	234 000	2 167 000	2 129 000	1 605 000
Expenditure	261 000	1 832 000	1 828 000	1 879 000
Operating Profit	−27 000	335 000	300 000	−275 000
Financial Income	6 000	1 000	1 000	3 000
Financial Costs	0	0	0	1 000
Financial Balance	6 000	1 000	1 000	2 000
Earnings Before Tax	−21 000	336 000	302 000	−272 000
Tax	−5 000	36 000	0	45 000
Net Income	−17 000	300 000	302 000	−317 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	3 000	17 000	30 000
Total Current Assets	1 204 000	1 465 000	1 125 000	797 000
Total Assets	1 204 000	1 468 000	1 142 000	827 000
Total Retained Equity	1 007 000	1 023 000	723 000	421 000
Total Equity	1 107 000	1 123 000	823 000	521 000
Total Long-Term Debt	23 000	28 000	0	0
Total Current Debt	74 000	317 000	319 000	305 000
Total Equity and Debt	1 204 000	1 468 000	1 142 000	827 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	234 000	1 999 000	2 129 000	1 572 000
Other Income	0	168 000	0	33 000
Revenue	234 000	2 167 000	2 129 000	1 605 000
Cost of Goods Sold	0	16 000	29 000	42 000
Salary Costs	121 000	1 611 000	1 588 000	1 511 000
Depreciation	3 000	13 000	13 000	13 000
Impairment	0	0	0	0
Expenditure	261 000	1 832 000	1 828 000	1 879 000
Operating Profit	−27 000	335 000	300 000	−275 000
Financial Income	6 000	1 000	1 000	3 000
Financial Costs	0	0	0	1 000
Financial Balance	6 000	1 000	1 000	2 000
Dividends	0	0	0	0
Net Income	−17 000	300 000	302 000	−317 000

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	3 000	17 000	30 000
Total Tangible Assets	0	3 000	17 000	30 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	3 000	17 000	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	855 000	1 277 000	919 000	566 000
Total Current Assets	1 204 000	1 465 000	1 125 000	797 000
Total Assets	1 204 000	1 468 000	1 142 000	827 000
Total Equity	1 107 000	1 123 000	823 000	521 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 000	28 000	0	0
Creditors	10 000	13 000	28 000	23 000
Unpaid Taxes	43 000	140 000	159 000	149 000
Dividends	0	0	0	0
Other Current Debt	20 000	156 000	132 000	133 000
Total Current Debt	74 000	317 000	319 000	305 000
Total Equity and Debt	1 204 000	1 468 000	1 142 000	827 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,54 %	26,71 %	36,7 %	−60,84 %
Debt-to-Equity Ratio	0,02	0,02	0	0
Operating Profit Margin	−11,54 %	15,46 %	14,09 %	−17,13 %
Current Ratio	16,27	4,62	3,53	2,61
Quick Ratio	16,27	4,62	3,53	2,61
Equity Ratio	0,92	0,76	0,72	0,63
Gross Profit Margin	100 %	99,26 %	98,64 %	97,38 %