CHICKENHOUSE HARSTAD AS

9405 HARSTAD

Finances

Share Ownership

Return on Equity

−85,5 %

Current Ratio

0,1

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 619 000	3 229 000	3 292 000	4 298 000
Net Income	−112 000	336 000	461 000	−93 000
Total Assets	1 342 000	1 603 000	1 362 000	1 356 000
Total Equity	131 000	241 000	−95 000	−556 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 619 000	3 229 000	3 292 000	4 298 000
Expenditure	2 762 000	2 798 000	2 847 000	4 382 000
Operating Profit	−143 000	432 000	445 000	−84 000
Financial Income	0	0	0	0
Financial Costs	0	0	7 000	10 000
Financial Balance	0	0	−7 000	−10 000
Earnings Before Tax	−143 000	431 000	438 000	−93 000
Tax	−31 000	95 000	−23 000	0
Net Income	−112 000	336 000	461 000	−93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 226 000	1 250 000	1 208 000	1 186 000
Total Current Assets	116 000	353 000	154 000	170 000
Total Assets	1 342 000	1 603 000	1 362 000	1 356 000
Total Retained Equity	101 000	211 000	−125 000	−586 000
Total Equity	131 000	241 000	−95 000	−556 000
Total Long-Term Debt	41 000	72 000	0	0
Total Current Debt	1 171 000	1 290 000	1 457 000	1 912 000
Total Equity and Debt	1 342 000	1 603 000	1 362 000	1 356 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 415 000	2 934 000	3 233 000	4 189 000
Other Income	204 000	295 000	59 000	109 000
Revenue	2 619 000	3 229 000	3 292 000	4 298 000
Cost of Goods Sold	869 000	1 009 000	1 115 000	1 484 000
Salary Costs	1 211 000	966 000	1 138 000	2 081 000
Depreciation	24 000	20 000	0	36 000
Impairment	0	0	0	0
Expenditure	2 762 000	2 798 000	2 847 000	4 382 000
Operating Profit	−143 000	432 000	445 000	−84 000
Financial Income	0	0	0	0
Financial Costs	0	0	7 000	10 000
Financial Balance	0	0	−7 000	−10 000
Dividends	0	0	0	0
Net Income	−112 000	336 000	461 000	−93 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	1 085 000	1 085 000	1 085 000	1 085 000
Total Intangible Assets	1 085 000	1 085 000	1 108 000	1 085 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	142 000	165 000	100 000	95 000
Total Tangible Assets	142 000	165 000	100 000	95 000
Total Fiancial Fixed Assets	0	0	0	6 000
Total Fixed Assets	1 226 000	1 250 000	1 208 000	1 186 000
Stock	50 000	22 000	50 000	105 000
Total Investments	0	0	0	0
Cash, Bank	66 000	330 000	68 000	36 000
Total Current Assets	116 000	353 000	154 000	170 000
Total Assets	1 342 000	1 603 000	1 362 000	1 356 000
Total Equity	131 000	241 000	−95 000	−556 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 000	72 000	0	0
Creditors	38 000	61 000	63 000	36 000
Unpaid Taxes	46 000	101 000	81 000	180 000
Dividends	0	0	0	0
Other Current Debt	1 087 000	1 128 000	1 312 000	1 696 000
Total Current Debt	1 171 000	1 290 000	1 457 000	1 912 000
Total Equity and Debt	1 342 000	1 603 000	1 362 000	1 356 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−85,5 %	139,42 %	−485,26 %	16,73 %
Debt-to-Equity Ratio	0,31	0,3	−0	−0
Operating Profit Margin	−5,46 %	13,38 %	13,52 %	−1,95 %
Current Ratio	0,1	0,27	0,11	0,09
Quick Ratio	0,1	0,28	0,11	0,09
Equity Ratio	0,1	0,15	−0,07	−0,41
Gross Profit Margin	66,82 %	68,75 %	66,13 %	65,47 %