KOMBI EIENDOM AS

8300 SVOLVÆR

Finances

Share Ownership

Return on Equity

−2,96 %

Current Ratio

0,33

Debt-to-Equity Ratio

6,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	261 000	254 000	449 000
Net Income	−273 000	−97 000	−62 000	−221 000
Total Assets	76 801 000	18 124 000	18 378 000	18 291 000
Total Equity	9 215 000	8 921 000	9 018 000	9 079 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	261 000	254 000	449 000
Expenditure	216 000	247 000	204 000	527 000
Operating Profit	−216 000	13 000	50 000	−78 000
Financial Income	5 000	0	1 000	2 000
Financial Costs	139 000	137 000	130 000	207 000
Financial Balance	−134 000	−137 000	−129 000	−205 000
Earnings Before Tax	−350 000	−124 000	−79 000	−283 000
Tax	−77 000	−27 000	−17 000	−62 000
Net Income	−273 000	−97 000	−62 000	−221 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	73 974 000	13 991 000	13 692 000	11 595 000
Total Current Assets	2 827 000	4 132 000	4 686 000	6 696 000
Total Assets	76 801 000	18 124 000	18 378 000	18 291 000
Total Retained Equity	2 374 000	2 647 000	2 744 000	2 806 000
Total Equity	9 215 000	8 921 000	9 018 000	9 079 000
Total Long-Term Debt	59 090 000	9 117 000	9 237 000	9 114 000
Total Current Debt	8 496 000	86 000	124 000	97 000
Total Equity and Debt	76 801 000	18 124 000	18 378 000	18 291 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	261 000	254 000	183 000
Other Income	0	0	0	266 000
Revenue	0	261 000	254 000	449 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	216 000	247 000	204 000	527 000
Operating Profit	−216 000	13 000	50 000	−78 000
Financial Income	5 000	0	1 000	2 000
Financial Costs	139 000	137 000	130 000	207 000
Financial Balance	−134 000	−137 000	−129 000	−205 000
Dividends	0	0	0	0
Net Income	−273 000	−97 000	−62 000	−221 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	73 974 000	13 991 000	13 692 000	11 263 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	73 974 000	13 991 000	13 692 000	11 263 000
Total Fiancial Fixed Assets	0	0	0	332 000
Total Fixed Assets	73 974 000	13 991 000	13 692 000	11 595 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	670 000	4 091 000	4 680 000	2 368 000
Total Current Assets	2 827 000	4 132 000	4 686 000	6 696 000
Total Assets	76 801 000	18 124 000	18 378 000	18 291 000
Total Equity	9 215 000	8 921 000	9 018 000	9 079 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	59 090 000	9 117 000	9 237 000	9 114 000
Creditors	8 458 000	54 000	96 000	54 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	37 000	32 000	27 000	43 000
Total Current Debt	8 496 000	86 000	124 000	97 000
Total Equity and Debt	76 801 000	18 124 000	18 378 000	18 291 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,96 %	−1,09 %	−0,69 %	−2,43 %
Debt-to-Equity Ratio	6,41	1,02	1,02	1
Operating Profit Margin	-	4,98 %	19,69 %	−17,37 %
Current Ratio	0,33	48,05	37,79	69,03
Quick Ratio	0,33	48,05	37,79	69,03
Equity Ratio	0,12	0,49	0,49	0,5
Gross Profit Margin	-	100 %	100 %	100 %