CHOP STICKS AS

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

1,28 %

Current Ratio

0,61

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 414 000	4 614 000	3 836 000	5 177 000
Net Income	10 000	374 000	30 000	53 000
Total Assets	1 507 000	1 957 000	1 320 000	1 147 000
Total Equity	782 000	772 000	398 000	368 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 414 000	4 614 000	3 836 000	5 177 000
Expenditure	4 400 000	4 131 000	3 794 000	5 107 000
Operating Profit	14 000	482 000	41 000	69 000
Financial Income	0	0	0	0
Financial Costs	1 000	3 000	3 000	1 000
Financial Balance	−1 000	−3 000	−3 000	−1 000
Earnings Before Tax	13 000	480 000	39 000	68 000
Tax	3 000	106 000	9 000	15 000
Net Income	10 000	374 000	30 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 137 000	830 000	860 000	889 000
Total Current Assets	370 000	1 126 000	460 000	258 000
Total Assets	1 507 000	1 957 000	1 320 000	1 147 000
Total Retained Equity	682 000	672 000	298 000	268 000
Total Equity	782 000	772 000	398 000	368 000
Total Long-Term Debt	114 000	266 000	272 000	133 000
Total Current Debt	611 000	918 000	650 000	646 000
Total Equity and Debt	1 507 000	1 957 000	1 320 000	1 147 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 274 000	4 531 000	3 810 000	5 177 000
Other Income	140 000	84 000	26 000	0
Revenue	4 414 000	4 614 000	3 836 000	5 177 000
Cost of Goods Sold	2 747 000	2 698 000	2 365 000	3 137 000
Salary Costs	826 000	859 000	758 000	1 203 000
Depreciation	25 000	29 000	29 000	29 000
Impairment	0	0	0	0
Expenditure	4 400 000	4 131 000	3 794 000	5 107 000
Operating Profit	14 000	482 000	41 000	69 000
Financial Income	0	0	0	0
Financial Costs	1 000	3 000	3 000	1 000
Financial Balance	−1 000	−3 000	−3 000	−1 000
Dividends	0	0	0	0
Net Income	10 000	374 000	30 000	53 000

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	461 000	40 000	69 000	98 000
Total Tangible Assets	461 000	40 000	69 000	98 000
Total Fiancial Fixed Assets	676 000	791 000	791 000	791 000
Total Fixed Assets	1 137 000	830 000	860 000	889 000
Stock	79 000	76 000	87 000	71 000
Total Investments	0	0	0	0
Cash, Bank	73 000	−11 000	70 000	64 000
Total Current Assets	370 000	1 126 000	460 000	258 000
Total Assets	1 507 000	1 957 000	1 320 000	1 147 000
Total Equity	782 000	772 000	398 000	368 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	114 000	266 000	272 000	133 000
Creditors	472 000	459 000	392 000	272 000
Unpaid Taxes	68 000	201 000	113 000	95 000
Dividends	0	0	0	0
Other Current Debt	71 000	147 000	131 000	259 000
Total Current Debt	611 000	918 000	650 000	646 000
Total Equity and Debt	1 507 000	1 957 000	1 320 000	1 147 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,28 %	48,45 %	7,54 %	14,4 %
Debt-to-Equity Ratio	0,15	0,34	0,68	0,36
Operating Profit Margin	0,32 %	10,45 %	1,07 %	1,33 %
Current Ratio	0,61	1,23	0,71	0,4
Quick Ratio	0,7	1,34	0,82	0,45
Equity Ratio	0,52	0,39	0,3	0,32
Gross Profit Margin	37,77 %	41,53 %	38,35 %	39,41 %