CHRISTIANIA BYGG PROSJEKT AS

0656 OSLO

Finances

Share Ownership

Return on Equity

−62,59 %

Current Ratio

0,62

Debt-to-Equity Ratio

−0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 746 000	22 296 000	14 364 000	14 635 000
Net Income	982 000	−3 307 000	−2 392 000	544 000
Total Assets	2 509 000	2 128 000	4 922 000	5 334 000
Total Equity	−1 569 000	−2 550 000	757 000	3 149 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 746 000	22 296 000	14 364 000	14 635 000
Expenditure	17 597 000	26 126 000	16 578 000	13 926 000
Operating Profit	1 149 000	−3 829 000	−2 214 000	709 000
Financial Income	40 000	26 000	10 000	4 000
Financial Costs	208 000	122 000	73 000	17 000
Financial Balance	−168 000	−96 000	−63 000	−13 000
Earnings Before Tax	982 000	−3 926 000	−2 277 000	696 000
Tax	0	−618 000	115 000	152 000
Net Income	982 000	−3 307 000	−2 392 000	544 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	256 000	1 210 000	1 447 000	510 000
Total Current Assets	2 254 000	917 000	3 475 000	4 823 000
Total Assets	2 509 000	2 128 000	4 922 000	5 334 000
Total Retained Equity	−1 599 000	−2 580 000	727 000	3 119 000
Total Equity	−1 569 000	−2 550 000	757 000	3 149 000
Total Long-Term Debt	442 000	1 574 000	793 000	80 000
Total Current Debt	3 636 000	3 104 000	3 372 000	2 104 000
Total Equity and Debt	2 509 000	2 128 000	4 922 000	5 334 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 746 000	22 274 000	14 364 000	14 450 000
Other Income	0	22 000	0	185 000
Revenue	18 746 000	22 296 000	14 364 000	14 635 000
Cost of Goods Sold	9 183 000	14 997 000	8 751 000	5 813 000
Salary Costs	6 952 000	8 250 000	6 427 000	5 988 000
Depreciation	186 000	237 000	317 000	81 000
Impairment	0	0	0	0
Expenditure	17 597 000	26 126 000	16 578 000	13 926 000
Operating Profit	1 149 000	−3 829 000	−2 214 000	709 000
Financial Income	40 000	26 000	10 000	4 000
Financial Costs	208 000	122 000	73 000	17 000
Financial Balance	−168 000	−96 000	−63 000	−13 000
Dividends	0	0	0	0
Net Income	982 000	−3 307 000	−2 392 000	544 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	112 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	440 000	677 000	0
Fixtures	236 000	0	0	388 000
Total Tangible Assets	236 000	440 000	677 000	388 000
Total Fiancial Fixed Assets	20 000	770 000	770 000	10 000
Total Fixed Assets	256 000	1 210 000	1 447 000	510 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 012 000	−1 210 000	866 000	1 098 000
Total Current Assets	2 254 000	917 000	3 475 000	4 823 000
Total Assets	2 509 000	2 128 000	4 922 000	5 334 000
Total Equity	−1 569 000	−2 550 000	757 000	3 149 000
Short-Term Group Debt	60 000	0	0	0
Total Long-Term Debt	442 000	1 574 000	793 000	80 000
Creditors	841 000	1 523 000	1 256 000	516 000
Unpaid Taxes	788 000	823 000	729 000	638 000
Dividends	0	0	0	0
Other Current Debt	862 000	758 000	531 000	682 000
Total Current Debt	3 636 000	3 104 000	3 372 000	2 104 000
Total Equity and Debt	2 509 000	2 128 000	4 922 000	5 334 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−62,59 %	129,69 %	−315,98 %	17,28 %
Debt-to-Equity Ratio	−0,28	−0,62	1,05	0,03
Operating Profit Margin	6,13 %	−17,17 %	−15,41 %	4,84 %
Current Ratio	0,62	0,3	1,03	2,29
Quick Ratio	0,62	0,3	1,03	2,29
Equity Ratio	−0,63	−1,2	0,15	0,59
Gross Profit Margin	51,01 %	32,74 %	39,08 %	60,28 %