CHRISTIAN JÆGER AS

2150 ÅRNES

Finances

Share Ownership

Return on Equity

63,27 %

Current Ratio

1,12

Debt-to-Equity Ratio

2,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	612 000	674 000	628 000	435 000
Net Income	31 000	−71 000	−80 000	145 000
Total Assets	383 000	525 000	588 000	706 000
Total Equity	49 000	18 000	89 000	169 000

Income (NOK)	2022	2021	2020	2019
Revenue	612 000	674 000	628 000	435 000
Expenditure	571 000	753 000	702 000	240 000
Operating Profit	40 000	−80 000	−74 000	196 000
Financial Income	1 000	0	0	0
Financial Costs	10 000	11 000	16 000	13 000
Financial Balance	−9 000	−11 000	−16 000	−13 000
Earnings Before Tax	31 000	−91 000	−90 000	184 000
Tax	0	−20 000	−10 000	39 000
Net Income	31 000	−71 000	−80 000	145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	137 000	239 000	340 000	445 000
Total Current Assets	246 000	287 000	248 000	260 000
Total Assets	383 000	525 000	588 000	706 000
Total Retained Equity	25 000	−6 000	65 000	145 000
Total Equity	49 000	18 000	89 000	169 000
Total Long-Term Debt	115 000	196 000	281 000	353 000
Total Current Debt	219 000	311 000	219 000	184 000
Total Equity and Debt	383 000	525 000	588 000	706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	612 000	674 000	628 000	435 000
Other Income	0	0	0	0
Revenue	612 000	674 000	628 000	435 000
Cost of Goods Sold	1 000	6 000	14 000	0
Salary Costs	248 000	446 000	345 000	35 000
Depreciation	102 000	102 000	105 000	75 000
Impairment	0	0	0	0
Expenditure	571 000	753 000	702 000	240 000
Operating Profit	40 000	−80 000	−74 000	196 000
Financial Income	1 000	0	0	0
Financial Costs	10 000	11 000	16 000	13 000
Financial Balance	−9 000	−11 000	−16 000	−13 000
Dividends	0	0	0	0
Net Income	31 000	−71 000	−80 000	145 000

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	136 000	238 000	340 000	445 000
Total Tangible Assets	136 000	238 000	340 000	445 000
Total Fiancial Fixed Assets	1 000	1 000	0	0
Total Fixed Assets	137 000	239 000	340 000	445 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	178 000	271 000	207 000	223 000
Total Current Assets	246 000	287 000	248 000	260 000
Total Assets	383 000	525 000	588 000	706 000
Total Equity	49 000	18 000	89 000	169 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	115 000	196 000	281 000	353 000
Creditors	12 000	8 000	−1 000	8 000
Unpaid Taxes	125 000	218 000	137 000	100 000
Dividends	0	0	0	0
Other Current Debt	82 000	85 000	83 000	46 000
Total Current Debt	219 000	311 000	219 000	184 000
Total Equity and Debt	383 000	525 000	588 000	706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,27 %	−394,44 %	−89,89 %	85,8 %
Debt-to-Equity Ratio	2,35	10,89	3,16	2,09
Operating Profit Margin	6,54 %	−11,87 %	−11,78 %	45,06 %
Current Ratio	1,12	0,92	1,13	1,41
Quick Ratio	1,12	0,92	1,13	1,41
Equity Ratio	0,13	0,03	0,15	0,24
Gross Profit Margin	99,84 %	99,11 %	97,77 %	100 %