ING. CHRISTENSEN AS

1454 FAGERSTRAND

Finances

Share Ownership

Return on Equity

−211,11 %

Current Ratio

0,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	86 000	32 000	46 000	60 000
Net Income	−19 000	−10 000	15 000	−36 000
Total Assets	64 000	33 000	41 000	34 000
Total Equity	9 000	28 000	38 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	86 000	32 000	46 000	60 000
Expenditure	106 000	42 000	31 000	96 000
Operating Profit	−19 000	−11 000	15 000	−36 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	0
Earnings Before Tax	−19 000	−10 000	15 000	−36 000
Tax	0	0	0	0
Net Income	−19 000	−10 000	15 000	−36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 000	15 000	20 000	0
Total Current Assets	54 000	18 000	21 000	34 000
Total Assets	64 000	33 000	41 000	34 000
Total Retained Equity	−21 000	−2 000	8 000	−8 000
Total Equity	9 000	28 000	38 000	22 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	56 000	6 000	3 000	12 000
Total Equity and Debt	64 000	33 000	41 000	34 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	86 000	32 000	46 000	60 000
Other Income	0	0	0	0
Revenue	86 000	32 000	46 000	60 000
Cost of Goods Sold	7 000	2 000	0	8 000
Salary Costs	0	0	0	2 000
Depreciation	5 000	5 000	4 000	0
Impairment	0	0	0	0
Expenditure	106 000	42 000	31 000	96 000
Operating Profit	−19 000	−11 000	15 000	−36 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	0
Dividends	0	0	0	0
Net Income	−19 000	−10 000	15 000	−36 000

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	10 000	15 000	20 000	0
Total Tangible Assets	10 000	15 000	20 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 000	15 000	20 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	12 000	16 000	34 000
Total Current Assets	54 000	18 000	21 000	34 000
Total Assets	64 000	33 000	41 000	34 000
Total Equity	9 000	28 000	38 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	3 000	0	0
Unpaid Taxes	5 000	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	50 000	3 000	3 000	11 000
Total Current Debt	56 000	6 000	3 000	12 000
Total Equity and Debt	64 000	33 000	41 000	34 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−211,11 %	−35,71 %	39,47 %	−163,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−22,09 %	−34,38 %	32,61 %	−60 %
Current Ratio	0,96	3	7	2,83
Quick Ratio	0,96	3	7	2,83
Equity Ratio	0,14	0,85	0,93	0,65
Gross Profit Margin	91,86 %	93,75 %	100 %	86,67 %