KOMPLETT PROSJEKTERING AS

7652 VERDAL

Finances

Share Ownership

Return on Equity

27,92 %

Current Ratio

1,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	878 000	691 000	806 000	357 000
Net Income	43 000	190 000	65 000	49 000
Total Assets	564 000	411 000	235 000	219 000
Total Equity	154 000	111 000	131 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	878 000	691 000	806 000	357 000
Expenditure	820 000	501 000	739 000	301 000
Operating Profit	58 000	190 000	67 000	55 000
Financial Income	0	0	0	0
Financial Costs	15 000	0	2 000	7 000
Financial Balance	−15 000	0	−2 000	−7 000
Earnings Before Tax	43 000	190 000	65 000	49 000
Tax	0	0	0	0
Net Income	43 000	190 000	65 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	2 000	9 000	16 000
Total Current Assets	564 000	409 000	226 000	203 000
Total Assets	564 000	411 000	235 000	219 000
Total Retained Equity	54 000	11 000	31 000	−34 000
Total Equity	154 000	111 000	131 000	66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	411 000	300 000	104 000	153 000
Total Equity and Debt	564 000	411 000	235 000	219 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	878 000	691 000	806 000	357 000
Other Income	0	0	0	0
Revenue	878 000	691 000	806 000	357 000
Cost of Goods Sold	30 000	31 000	30 000	53 000
Salary Costs	512 000	222 000	419 000	43 000
Depreciation	2 000	7 000	7 000	4 000
Impairment	0	0	0	0
Expenditure	820 000	501 000	739 000	301 000
Operating Profit	58 000	190 000	67 000	55 000
Financial Income	0	0	0	0
Financial Costs	15 000	0	2 000	7 000
Financial Balance	−15 000	0	−2 000	−7 000
Dividends	0	210 000	0	0
Net Income	43 000	190 000	65 000	49 000

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	2 000	9 000	16 000
Total Tangible Assets	0	2 000	9 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	2 000	9 000	16 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	186 000	59 000	61 000	2 000
Total Current Assets	564 000	409 000	226 000	203 000
Total Assets	564 000	411 000	235 000	219 000
Total Equity	154 000	111 000	131 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	38 000	2 000	13 000
Unpaid Taxes	116 000	24 000	49 000	14 000
Dividends	0	210 000	0	0
Other Current Debt	295 000	28 000	52 000	126 000
Total Current Debt	411 000	300 000	104 000	153 000
Total Equity and Debt	564 000	411 000	235 000	219 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,92 %	171,17 %	49,62 %	74,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,61 %	27,5 %	8,31 %	15,41 %
Current Ratio	1,37	1,36	2,17	1,33
Quick Ratio	1,37	1,36	2,17	1,33
Equity Ratio	0,27	0,27	0,56	0,3
Gross Profit Margin	96,58 %	95,51 %	96,28 %	85,15 %