K

Komplett ASA
OSE:KOMPL

Watchlist Manager
Komplett ASA
OSE:KOMPL
Watchlist
Price: 13.75 NOK 0.36% Market Closed
Market Cap: kr2.4B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-
5Y
-
10Y
-
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Komplett ASA

Income Statement
Komplett ASA

Rotate your device to view
Income Statement
Currency: NOK
Dec-2000 Mar-2001 Jun-2001 Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Mar-2020 Jun-2020 Mar-2021 Jun-2021 Mar-2022 Jun-2022 Dec-2022 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
0
0
0
16
0
0
0
10
0
0
0
3
0
0
0
0
0
0
0
3
8
101
5
9
135
20
21
22
143
0
0
0
Revenue
559
N/A
631
+13%
692
+10%
781
+13%
919
+18%
1 042
+13%
1 140
+9%
1 253
+10%
1 364
+9%
1 488
+9%
1 585
+6%
1 667
+5%
1 732
+4%
1 800
+4%
1 794
0%
1 799
+0%
1 794
0%
1 746
-3%
1 832
+5%
1 895
+3%
1 974
+4%
2 062
+4%
2 062
+0%
2 140
+4%
2 249
+5%
2 353
+5%
2 549
+8%
2 711
+6%
3 406
+26%
3 868
+14%
4 217
+9%
4 322
+3%
4 087
-5%
3 924
-4%
3 727
-5%
3 807
+2%
3 750
-2%
3 702
-1%
3 697
0%
3 752
+1%
3 810
+2%
3 858
+1%
3 888
+1%
3 924
+1%
2 004
-49%
4 065
+103%
4 688
+15%
5 036
+7%
5 015
0%
6 176
+23%
14 618
+137%
18 252
+25%
22 126
+21%
15 861
-28%
15 487
-2%
15 271
-1%
15 152
-1%
15 301
+1%
15 425
+1%
15 438
+0%
15 525
+1%
Gross Profit
Cost of Revenue
(479)
(541)
(597)
(672)
(790)
(893)
(975)
(1 070)
(1 165)
(1 285)
(1 374)
(1 450)
(1 515)
(1 571)
(1 573)
(1 586)
(1 580)
(1 536)
(1 609)
(1 653)
(1 717)
(1 788)
(1 781)
(1 846)
(1 937)
(2 026)
(2 194)
(2 335)
(2 954)
(3 361)
(3 674)
(3 772)
(3 563)
(3 415)
(3 237)
(3 304)
(3 257)
(3 214)
(3 207)
(3 266)
(3 317)
(3 360)
(3 380)
(3 395)
(1 731)
(3 496)
(4 029)
(4 342)
(4 376)
(5 427)
(12 824)
(15 946)
(19 296)
(13 650)
(13 299)
(13 149)
(13 079)
(13 211)
(13 319)
(13 277)
(13 305)
Gross Profit
80
N/A
90
+12%
96
+7%
109
+14%
128
+18%
149
+16%
164
+10%
183
+11%
199
+9%
203
+2%
212
+4%
218
+3%
217
0%
228
+5%
221
-3%
213
-4%
215
+1%
210
-2%
223
+7%
242
+8%
257
+6%
274
+7%
281
+3%
294
+4%
313
+6%
327
+5%
355
+8%
376
+6%
453
+20%
507
+12%
543
+7%
550
+1%
524
-5%
510
-3%
490
-4%
504
+3%
493
-2%
488
-1%
490
+0%
487
-1%
493
+1%
498
+1%
508
+2%
529
+4%
273
-48%
569
+108%
659
+16%
694
+5%
639
-8%
749
+17%
1 794
+140%
2 306
+29%
2 830
+23%
2 211
-22%
2 188
-1%
2 122
-3%
2 073
-2%
2 090
+1%
2 106
+1%
2 161
+3%
2 220
+3%
Operating Income
Operating Expenses
(51)
(58)
(62)
(71)
(83)
(95)
(104)
(116)
(129)
(133)
(138)
(142)
(145)
(154)
(160)
(165)
(169)
(172)
(178)
(185)
(193)
(201)
(203)
(215)
(227)
(243)
(273)
(302)
(376)
(435)
(487)
(591)
(499)
(548)
(505)
(415)
(409)
(424)
(434)
(435)
(447)
(449)
(465)
(477)
(240)
(473)
(506)
(519)
(534)
(778)
(1 788)
(2 303)
(2 801)
(2 113)
(2 132)
(2 102)
(2 130)
(2 157)
(2 184)
(2 251)
(2 269)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
(25)
(42)
(64)
(90)
(92)
(95)
(101)
(106)
(108)
(109)
(114)
(121)
(131)
(148)
(167)
(204)
(235)
(255)
(268)
(260)
(249)
(231)
(222)
(215)
(219)
(222)
(224)
(228)
(230)
(236)
(244)
(105)
(208)
(230)
(235)
(244)
(353)
(820)
(1 056)
(1 307)
(1 014)
(1 025)
(1 013)
(1 011)
(1 013)
(1 026)
(1 058)
(1 083)
Depreciation & Amortization
(2)
(2)
(2)
(3)
(4)
(4)
(4)
(4)
(5)
(5)
(6)
(7)
(7)
(7)
(8)
(9)
(12)
(12)
(12)
(12)
(10)
(10)
(10)
(11)
(12)
(12)
(15)
(18)
(22)
(32)
(37)
(42)
(38)
(42)
(41)
(39)
(40)
(41)
(42)
(44)
(44)
(44)
(46)
(47)
(34)
(68)
(67)
(65)
(64)
(107)
(256)
(342)
(424)
(335)
(349)
(358)
(375)
(384)
(391)
(404)
(406)
Other Operating Expenses
(49)
(56)
(60)
(68)
(79)
(91)
(100)
(112)
(124)
(128)
(132)
(135)
(139)
(122)
(110)
(92)
(67)
(69)
(71)
(72)
(77)
(82)
(84)
(91)
(94)
(100)
(110)
(117)
(149)
(168)
(195)
(281)
(200)
(257)
(233)
(154)
(154)
(163)
(170)
(168)
(175)
(175)
(183)
(187)
(101)
(197)
(209)
(219)
(226)
(318)
(712)
(905)
(1 070)
(764)
(758)
(731)
(744)
(760)
(767)
(789)
(780)
Operating Income
29
N/A
32
+10%
34
+5%
38
+14%
45
+18%
54
+19%
60
+11%
66
+10%
71
+7%
70
-1%
74
+5%
76
+3%
72
-6%
74
+4%
61
-18%
48
-21%
46
-5%
37
-18%
46
+23%
56
+23%
63
+13%
73
+15%
78
+7%
79
+1%
86
+9%
84
-2%
81
-3%
73
-10%
77
+4%
73
-5%
56
-23%
(41)
N/A
25
N/A
(38)
N/A
(15)
+61%
89
N/A
84
-5%
64
-23%
56
-13%
51
-8%
46
-10%
48
+4%
43
-11%
52
+21%
33
-37%
96
+191%
153
+59%
175
+14%
105
-40%
(29)
N/A
6
N/A
3
-50%
29
+867%
98
+238%
56
-43%
20
-64%
(57)
N/A
(67)
-18%
(78)
-16%
(90)
-15%
(49)
+46%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
1
1
1
2
2
2
2
2
2
1
1
2
1
1
1
8
1
1
1
2
(0)
(1)
(1)
(15)
0
0
0
(6)
0
0
0
1
0
0
1
(6)
(10)
(8)
(10)
(9)
(8)
(94)
(119)
(160)
(125)
(159)
(167)
(169)
(128)
(166)
(165)
(165)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(71)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(983)
(983)
(983)
(983)
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
7
7
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
1
2
3
4
5
6
7
8
8
7
6
5
11
4
3
5
5
4
5
6
6
7
9
1
8
8
5
(1)
(3)
(6)
(8)
1
(14)
(12)
(10)
2
(2)
(2)
(2)
(4)
(4)
(5)
(5)
(1)
0
1
0
(7)
(26)
(10)
(20)
(20)
(40)
0
0
0
(41)
0
0
0
Pre-Tax Income
29
N/A
33
+14%
36
+8%
41
+15%
49
+20%
59
+20%
66
+12%
73
+10%
78
+8%
79
+1%
89
+13%
90
+2%
86
-5%
87
+2%
67
-23%
54
-20%
52
-3%
43
-16%
51
+18%
62
+21%
71
+14%
80
+13%
86
+7%
88
+2%
95
+7%
94
-1%
90
-3%
80
-12%
76
-5%
69
-8%
50
-28%
(50)
N/A
(60)
-20%
(52)
+14%
(27)
+49%
79
N/A
80
+2%
63
-22%
53
-15%
49
-8%
43
-12%
44
+2%
38
-14%
48
+27%
26
-46%
85
+227%
146
+72%
165
+13%
89
-46%
(63)
N/A
(98)
-56%
(136)
-39%
(151)
-11%
(1 050)
-595%
(1 086)
-3%
(1 131)
-4%
(1 210)
-7%
(236)
+80%
(244)
-3%
(255)
-5%
(214)
+16%
Net Income
Tax Provision
(8)
(9)
(10)
(10)
(13)
(16)
(18)
(20)
(22)
(22)
(24)
(24)
(22)
(22)
(17)
(14)
(21)
(18)
(22)
(25)
(21)
(24)
(26)
(26)
(28)
(28)
(28)
(25)
(22)
(21)
(16)
(5)
(5)
(5)
(14)
(26)
(21)
(21)
(14)
(12)
(27)
(28)
(29)
(33)
(4)
(15)
(2)
(6)
(19)
1
56
67
61
11
17
22
49
44
49
51
41
Income from Continuing Operations
21
24
26
31
36
43
48
53
57
57
65
66
64
65
50
40
31
25
29
37
49
56
60
62
66
66
63
55
54
49
34
(55)
(66)
(57)
(40)
53
59
42
40
37
15
15
9
15
22
70
144
159
70
(62)
(42)
(69)
(90)
(1 039)
(1 069)
(1 109)
(1 161)
(192)
(195)
(204)
(173)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
21
N/A
24
+18%
26
+7%
31
+18%
36
+17%
43
+19%
48
+12%
53
+10%
57
+7%
57
+0%
65
+15%
66
+2%
64
-4%
65
+1%
50
-23%
40
-20%
31
-21%
25
-20%
29
+18%
37
+26%
49
+33%
56
+14%
60
+7%
62
+3%
66
+7%
66
0%
63
-5%
55
-12%
54
-3%
49
-9%
34
-30%
(65)
N/A
(77)
-18%
(76)
+1%
(64)
+16%
35
N/A
41
+18%
19
-53%
21
+9%
23
+8%
7
-71%
16
+151%
10
-39%
17
+69%
23
+38%
70
+204%
141
+101%
158
+12%
71
-55%
(62)
N/A
(32)
+48%
(59)
-84%
(80)
-36%
(1 038)
-1 198%
(1 067)
-3%
(1 107)
-4%
(1 160)
-5%
(192)
+83%
(197)
-3%
(206)
-5%
(175)
+15%
EPS (Diluted)
2.24
N/A
2.54
+13%
2.71
+7%
3.21
+18%
3.5
+9%
3.98
+14%
4.18
+5%
4.61
+10%
4.92
+7%
4.95
+1%
5.51
+11%
5.6
+2%
5.12
-9%
5.4
+5%
4.11
-24%
3.23
-21%
2.54
-21%
2.06
-19%
2.43
+18%
3.06
+26%
4.07
+33%
4.63
+14%
4.97
+7%
5.12
+3%
5.48
+7%
5.45
-1%
4.92
-10%
4.15
-16%
3.91
-6%
2.89
-26%
2.02
-30%
-3.85
N/A
-4.59
-19%
-4.53
+1%
-3.82
+16%
2.06
N/A
2.43
+18%
1.14
-53%
1.25
+10%
1.35
+8%
0.38
-72%
0.97
+155%
0.59
-39%
1
+69%
0.32
-68%
0.98
+206%
1.96
+100%
2.18
+11%
0.98
-55%
-0.57
N/A
-0.3
+47%
-0.33
-10%
-0.45
-36%
-5.92
-1 216%
-6.09
-3%
-6.32
-4%
-6.62
-5%
-1.1
+83%
-1.12
-2%
-1.17
-4%
-1
+15%

See Also

Summary
KOMPL intrinsic value, competitors valuation, and company profile.
DCF Valuation
KOMPL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KOMPL stock valuation using valuation multiples.
Wall Street Estimates
KOMPL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KOMPL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 312,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.