G. CHRISTENSEN AS

0278 OSLO

Finances

Return on Equity

11,43 %

Current Ratio

1,19

Debt-to-Equity Ratio

−5,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	200 901 000	39 248 000	9 999 000	1 351 000
Net Income	−1 475 000	10 607 000	−4 535 000	1 112 000
Total Assets	249 586 000	42 128 000	35 879 000	27 863 000
Total Equity	−12 900 000	16 038 000	11 331 000	16 616 000

Income (NOK)	2022	2021	2020	2019
Revenue	200 901 000	39 248 000	9 999 000	1 351 000
Expenditure	196 465 000	2 568 000	1 695 000	2 791 000
Operating Profit	4 437 000	202 000	498 000	−1 441 000
Financial Income	571 000	11 421 000	645 000	3 069 000
Financial Costs	4 943 000	1 017 000	5 678 000	516 000
Financial Balance	−4 372 000	10 404 000	−5 033 000	2 553 000
Earnings Before Tax	64 000	10 607 000	−4 535 000	1 112 000
Tax	1 540 000	0	0	0
Net Income	−1 475 000	10 607 000	−4 535 000	1 112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 998 000	24 997 000	10 252 000	14 836 000
Total Current Assets	224 588 000	17 131 000	25 627 000	13 026 000
Total Assets	249 586 000	42 128 000	35 879 000	27 863 000
Total Retained Equity	−13 278 000	15 660 000	10 953 000	16 238 000
Total Equity	−12 900 000	16 038 000	11 331 000	16 616 000
Total Long-Term Debt	72 975 000	1 476 000	11 600 000	9 088 000
Total Current Debt	189 512 000	24 614 000	12 948 000	2 159 000
Total Equity and Debt	249 586 000	42 128 000	35 879 000	27 863 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	200 901 000	39 248 000	9 999 000	1 351 000
Other Income	0	0	0	0
Revenue	200 901 000	39 248 000	9 999 000	1 351 000
Cost of Goods Sold	34 188 000	0	0	0
Salary Costs	141 360 000	1 271 000	699 000	694 000
Depreciation	5 283 000	11 000	11 000	10 000
Impairment	0	0	0	0
Expenditure	196 465 000	2 568 000	1 695 000	2 791 000
Operating Profit	4 437 000	202 000	498 000	−1 441 000
Financial Income	571 000	11 421 000	645 000	3 069 000
Financial Costs	4 943 000	1 017 000	5 678 000	516 000
Financial Balance	−4 372 000	10 404 000	−5 033 000	2 553 000
Dividends	0	5 900 000	750 000	400 000
Net Income	−1 475 000	10 607 000	−4 535 000	1 112 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	10 692 000	0	0	0
Total Intangible Assets	13 028 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	1 247 000	0	0	0
Fixtures	89 000	23 000	35 000	46 000
Total Tangible Assets	1 336 000	23 000	35 000	46 000
Total Fiancial Fixed Assets	10 634 000	24 974 000	10 218 000	14 790 000
Total Fixed Assets	24 998 000	24 997 000	10 252 000	14 836 000
Stock	126 201 000	0	19 298 000	11 199 000
Total Investments	1 000	0	0	0
Cash, Bank	45 932 000	44 000	50 000	51 000
Total Current Assets	224 588 000	17 131 000	25 627 000	13 026 000
Total Assets	249 586 000	42 128 000	35 879 000	27 863 000
Total Equity	−12 900 000	16 038 000	11 331 000	16 616 000
Short-Term Group Debt	0	11 054 000	1 288 000	256 000
Total Long-Term Debt	72 975 000	1 476 000	11 600 000	9 088 000
Creditors	17 814 000	439 000	1 280 000	635 000
Unpaid Taxes	9 055 000	60 000	221 000	138 000
Dividends	0	5 900 000	750 000	400 000
Other Current Debt	111 992 000	10 690 000	8 162 000	551 000
Total Current Debt	189 512 000	24 614 000	12 948 000	2 159 000
Total Equity and Debt	249 586 000	42 128 000	35 879 000	27 863 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,43 %	66,14 %	−40,02 %	6,69 %
Debt-to-Equity Ratio	−5,66	0,09	1,02	0,55
Operating Profit Margin	2,21 %	0,51 %	4,98 %	−106,66 %
Current Ratio	1,19	0,7	1,98	6,03
Quick Ratio	3,55	0,7	−4,04	−1,44
Equity Ratio	−0,05	0,38	0,32	0,6
Gross Profit Margin	82,98 %	100 %	100 %	100 %