| | CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | |||
| FOR THE YEAR ENDED 31 DECEMBER | |||
Amounts in NOK million | Note | 2022 | 2021 |
| Operating revenues | |||
Revenues from sale of goods | |||
Other operating income | |||
Total operating income | 6 | ||
| Operating expenses | |||
Cost of goods sold | 15 | ( | ( |
Employee benet expenses | 7 | ( | ( |
Depreciation and amortisation expense | 11, 12, 19 | ( | ( |
Other operating expenses | 19, 21, 26 | ( | ( |
Total operating expenses | ( | ( | |
Operating prot | |||
| Finance income and expenses | |||
Share of post-prots from equity accounted investments | 13 | ||
Finance income | 8 | ||
Finance expenses | 8, 19 | ( | ( |
Net nance income and expenses | ( | ( | |
Prot before tax | 5 | ( | |
Tax expense | 9 | ( | |
PROFIT FROM CONTINUING OPERATIONS | ( | ||
Prot/(loss) from discontinued operations | 26 | ||
Prot for the year | ( | ||
| Other comprehensive income | |||
| Items that will or may be reclassied to prot or loss: | |||
Exchange gains arising on translation of foreign operations | ( | ||
Total comprehensive income | ( | ||
| Prot for the year attributable to: | |||
Owners of the parent | ( | ||
Total | ( | ||
| Total comprehensive income attributable to: | |||
Owners of the parent | ( | ||
Total | ( | ||
| Earnings per share | |||
Continued operation (basic and diluted) - in NOK | 10 | ( | ( |
Discontinued operation (basic and diluted) - in NOK | 10 | ||
KOMPLETT ASA ANNUAL REPORT 2022 |
| | CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||
| AT 31 DECEMBER (ASSETS) | |||
Amounts in NOK million | Note | 31 December 2022 | 31 December 2021 |
| NON-CURRENT ASSETS | |||
| Non-current nancial assets | |||
Goodwill | 11 | ||
Software | 11 | ||
Other intangible assets | 11 | ||
Total intangible assets | |||
| Property, plant, and equipment | |||
Right-of-use assets | 2, 3, 19 | ||
Leasehold improvements | 12 | ||
Machinery and xtures | 12 | ||
Total property, plant, and equipment | |||
| Other non-current assets | |||
Deferred tax asset | 9 | ||
Investments in equity-accounted associates | 13 | ||
Other receivables | 4, 14, 19 | ||
Total other non-current assets | |||
TOTAL NON-CURRENT ASSETS | |||
| CURRENT ASSETS | |||
Inventories | 15 | ||
Total inventories | |||
| Current receivables | |||
Trade receivables - regular | 4, 14 | ||
Trade receivable from deferred payment arrangements | 4, 14 | ||
Other current receivables | 4, 14, 19 | ||
Prepaid expenses | |||
Total current receivables | |||
| Cash and cash equivalents | |||
Cash and cash equivalents | 4, 16 | ||
Total cash and cash equivalents | |||
TOTAL CURRENT ASSETS | |||
TOTAL ASSETS |
| | CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||
| AT 31 DECEMBER (EQUITY AND LIABILITIES) | |||
Amounts in NOK million | Note | 31 December 2022 | 31 December 2021 |
| Equity | |||
Share capital | 17 | ||
Share premium | 17 | ||
Other equity | ( | ( | |
Total equity | |||
| Liabilities | |||
| Non-current liabilities | |||
Deferred tax liabilities | 9 | ||
Pension liability | |||
Provisions and other liabilities | |||
Interest-bearing loans and borrowings | 4, 20 | ||
Non-current lease liabilities | 3, 19, 20 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Short-term loans | 4, 16, 22, 23 | ||
Trade payables | 4 | ||
Public duties payable | 4 | ||
Current income tax | 9 | ||
Current lease liabilities | 3.19 | ||
Other current liabilities | 4, 6, 20, 21 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| | CONSOLIDATED STATEMENT OF CASH FLOWS | |||
| FOR THE YEAR ENDED 31 DECEMBER | |||
Amounts in NOK million | Note | 2022 | 2021 |
| Cash ows from operating activities | |||
Prot before income tax | ( | ||
Prot/(loss) on discontinued operations (before tax) | |||
Prot for the year | ( | ||
Income taxes paid | ( | ||
Depreciation and amortisation expense | 11, 12 | ||
Long-term incentive programme | 18 | ( | |
Payment received on nance lease receivable | 19 | ||
Interest on nance lease receivable | 8, 19 | ||
Share of post-tax prots from equity accounted investments | 13 | ( | ( |
Net nance items | 8 | ||
Changes in deferred payment arrangements receivables | 14 | ||
Changes in inventories, trade payables, and trade receivables | 15 | ( | |
Currency effects | ( | ( | |
Other changes in accruals | ( | ( | |
Net cash ows from operating activities | |||
| Investing activities | |||
Investments in property, plant, and equipment | 11, 12 | ( | ( |
Acquisition of subsidiary, net of cash acquired | 26 | ( | ( |
Dividend from associated company | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Proceeds from loans and borrowings | 20, 22 | ||
Repayment of loans and borrowings | 20, 22 | ( | |
Changes in bank overdrafts | 22 | ( | |
Principal paid on lease liabilities | 19 | ( | ( |
Interest paid on lease liabilities | 8, 19 | ( | ( |
Net Interest paid on loans and overdrafts | 8 | ( | ( |
Issue of share capital | |||
Distributions to owners | ( | ||
Net cash (used in)/from nancing activities | |||
Net increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | 16 | ||
Cash and cash equivalents at end of year | 16 |
| | CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | ||||||
| FOR THE YEAR ENDED 31 DECEMBER | ||||||
| Foreign | ||||||
| Share | Share | Other | currency | Total | ||
Amounts in NOK million | Note | capital | premium | equity | changes | equity |
At 1 January 2021 | ( | |||||
Prot for the year | - | - | - | |||
Other comprehensive Income | - | - | - | ( | ( | |
Total comprehensive Income for the year | - | - | ( | |||
Long-term incentive programme | - | - | - | |||
Dividend/group contribution | 17 | - | - | ( | - | ( |
Contributions by and distributions to owners | - | - | ( | - | ( | |
At 31 December 2021 | ( | ( | ||||
At 1 January 2022 | ( | ( | ||||
Prot for the year | - | - | ( | - | ( | |
Other comprehensive Income | - | - | - | |||
Total comprehensive income for the year | - | - | ( | ( | ||
Long-term incentive programme | - | - | - | |||
Issue of share capital | 17 | - | - | |||
Transaction costs | - | ( | - | - | ( | |
Contributions by and distributions to owners | - | |||||
At 31 December 2022 | ( | |||||