KOMETEN AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

1,05 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	422 000	427 000	425 000	418 000
Net Income	37 000	106 000	105 000	169 000
Total Assets	6 143 000	6 315 000	6 183 000	6 322 000
Total Equity	3 538 000	3 609 000	3 503 000	3 574 000

Income (NOK)	2022	2021	2020	2019
Revenue	422 000	427 000	425 000	418 000
Expenditure	342 000	253 000	243 000	134 000
Operating Profit	79 000	174 000	181 000	284 000
Financial Income	0	0	0	0
Financial Costs	33 000	38 000	47 000	67 000
Financial Balance	−33 000	−38 000	−47 000	−67 000
Earnings Before Tax	47 000	136 000	134 000	217 000
Tax	10 000	30 000	29 000	48 000
Net Income	37 000	106 000	105 000	169 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 915 000	6 045 000	6 175 000	6 305 000
Total Current Assets	228 000	270 000	8 000	17 000
Total Assets	6 143 000	6 315 000	6 183 000	6 322 000
Total Retained Equity	3 299 000	3 371 000	3 264 000	3 335 000
Total Equity	3 538 000	3 609 000	3 503 000	3 574 000
Total Long-Term Debt	2 390 000	2 578 000	932 000	952 000
Total Current Debt	216 000	128 000	1 748 000	1 796 000
Total Equity and Debt	6 143 000	6 315 000	6 183 000	6 322 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−15 000	15 000	0	0
Other Income	437 000	412 000	425 000	418 000
Revenue	422 000	427 000	425 000	418 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	130 000	130 000	130 000	130 000
Impairment	0	0	0	0
Expenditure	342 000	253 000	243 000	134 000
Operating Profit	79 000	174 000	181 000	284 000
Financial Income	0	0	0	0
Financial Costs	33 000	38 000	47 000	67 000
Financial Balance	−33 000	−38 000	−47 000	−67 000
Dividends	0	0	0	0
Net Income	37 000	106 000	105 000	169 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 915 000	6 045 000	6 175 000	6 305 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 915 000	6 045 000	6 175 000	6 305 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 915 000	6 045 000	6 175 000	6 305 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	230 000	260 000	0	0
Total Current Assets	228 000	270 000	8 000	17 000
Total Assets	6 143 000	6 315 000	6 183 000	6 322 000
Total Equity	3 538 000	3 609 000	3 503 000	3 574 000
Short-Term Group Debt	139 000	0	1 661 000	1 683 000
Total Long-Term Debt	2 390 000	2 578 000	932 000	952 000
Creditors	14 000	10 000	8 000	10 000
Unpaid Taxes	63 000	67 000	78 000	104 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	216 000	128 000	1 748 000	1 796 000
Total Equity and Debt	6 143 000	6 315 000	6 183 000	6 322 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,05 %	2,94 %	3 %	4,73 %
Debt-to-Equity Ratio	0,68	0,71	0,27	0,27
Operating Profit Margin	18,72 %	40,75 %	42,59 %	67,94 %
Current Ratio	1,06	2,11	0	0,01
Quick Ratio	1,06	2,11	0	0,01
Equity Ratio	0,58	0,57	0,57	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %