KOMPONISTEN.NO AS

3055 KROKSTADELVA

Finances

Share Ownership

Return on Equity

7,33 %

Current Ratio

1,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 139 000	458 000	597 000	855 000
Net Income	11 000	9 000	45 000	12 000
Total Assets	274 000	188 000	178 000	146 000
Total Equity	150 000	139 000	130 000	85 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 139 000	458 000	597 000	855 000
Expenditure	1 124 000	446 000	539 000	840 000
Operating Profit	14 000	12 000	58 000	15 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	14 000	12 000	58 000	15 000
Tax	3 000	3 000	13 000	3 000
Net Income	11 000	9 000	45 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 000	0	0	0
Total Current Assets	227 000	188 000	178 000	146 000
Total Assets	274 000	188 000	178 000	146 000
Total Retained Equity	120 000	109 000	100 000	55 000
Total Equity	150 000	139 000	130 000	85 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	124 000	49 000	48 000	61 000
Total Equity and Debt	274 000	188 000	178 000	146 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 139 000	458 000	597 000	855 000
Other Income	0	0	0	0
Revenue	1 139 000	458 000	597 000	855 000
Cost of Goods Sold	175 000	1 000	101 000	116 000
Salary Costs	629 000	241 000	248 000	537 000
Depreciation	12 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 124 000	446 000	539 000	840 000
Operating Profit	14 000	12 000	58 000	15 000
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	11 000	9 000	45 000	12 000

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	48 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	48 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	48 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	227 000	186 000	178 000	146 000
Total Current Assets	227 000	188 000	178 000	146 000
Total Assets	274 000	188 000	178 000	146 000
Total Equity	150 000	139 000	130 000	85 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	0	0	0
Unpaid Taxes	8 000	11 000	3 000	0
Dividends	0	0	0	0
Other Current Debt	99 000	35 000	32 000	58 000
Total Current Debt	124 000	49 000	48 000	61 000
Total Equity and Debt	274 000	188 000	178 000	146 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,33 %	6,47 %	34,62 %	14,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,23 %	2,62 %	9,72 %	1,75 %
Current Ratio	1,83	3,84	3,71	2,39
Quick Ratio	1,83	3,84	3,71	2,39
Equity Ratio	0,55	0,74	0,73	0,58
Gross Profit Margin	84,64 %	99,78 %	83,08 %	86,43 %