CHRISTIANIA BALKONGINNGLASSING AS

0668 OSLO

Finances

Share Ownership

Return on Equity

61,69 %

Current Ratio

0,82

Debt-to-Equity Ratio

−0,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 699 000	10 176 000	7 038 000	11 089 000
Net Income	−649 000	199 000	−753 000	314 000
Total Assets	1 689 000	2 442 000	2 521 000	4 883 000
Total Equity	−1 052 000	−403 000	−603 000	150 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 699 000	10 176 000	7 038 000	11 089 000
Expenditure	11 303 000	9 935 000	7 782 000	10 722 000
Operating Profit	−605 000	240 000	−744 000	367 000
Financial Income	44 000	18 000	20 000	8 000
Financial Costs	88 000	59 000	63 000	28 000
Financial Balance	−44 000	−41 000	−43 000	−20 000
Earnings Before Tax	−649 000	199 000	−787 000	348 000
Tax	0	0	−34 000	34 000
Net Income	−649 000	199 000	−753 000	314 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	22 000	49 000	0
Total Current Assets	1 683 000	2 420 000	2 473 000	4 883 000
Total Assets	1 689 000	2 442 000	2 521 000	4 883 000
Total Retained Equity	−1 082 000	−433 000	−633 000	120 000
Total Equity	−1 052 000	−403 000	−603 000	150 000
Total Long-Term Debt	697 000	394 000	700 000	0
Total Current Debt	2 043 000	2 452 000	2 424 000	4 733 000
Total Equity and Debt	1 689 000	2 442 000	2 521 000	4 883 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 699 000	10 176 000	7 038 000	11 089 000
Other Income	0	0	0	0
Revenue	10 699 000	10 176 000	7 038 000	11 089 000
Cost of Goods Sold	5 973 000	4 118 000	3 560 000	6 644 000
Salary Costs	3 839 000	4 313 000	3 100 000	2 693 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	11 303 000	9 935 000	7 782 000	10 722 000
Operating Profit	−605 000	240 000	−744 000	367 000
Financial Income	44 000	18 000	20 000	8 000
Financial Costs	88 000	59 000	63 000	28 000
Financial Balance	−44 000	−41 000	−43 000	−20 000
Dividends	0	0	0	0
Net Income	−649 000	199 000	−753 000	314 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	6 000	22 000	49 000	0
Total Fixed Assets	6 000	22 000	49 000	0
Stock	155 000	243 000	130 000	215 000
Total Investments	0	0	0	0
Cash, Bank	1 160 000	1 041 000	932 000	1 311 000
Total Current Assets	1 683 000	2 420 000	2 473 000	4 883 000
Total Assets	1 689 000	2 442 000	2 521 000	4 883 000
Total Equity	−1 052 000	−403 000	−603 000	150 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	697 000	394 000	700 000	0
Creditors	985 000	292 000	−153 000	352 000
Unpaid Taxes	716 000	396 000	488 000	669 000
Dividends	0	0	0	0
Other Current Debt	342 000	1 764 000	2 089 000	3 677 000
Total Current Debt	2 043 000	2 452 000	2 424 000	4 733 000
Total Equity and Debt	1 689 000	2 442 000	2 521 000	4 883 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,69 %	−49,38 %	124,88 %	209,33 %
Debt-to-Equity Ratio	−0,66	−0,98	−1,16	0
Operating Profit Margin	−5,65 %	2,36 %	−10,57 %	3,31 %
Current Ratio	0,82	0,99	1,02	1,03
Quick Ratio	0,89	1,1	1,08	1,08
Equity Ratio	−0,62	−0,17	−0,24	0,03
Gross Profit Margin	44,17 %	59,53 %	49,42 %	40,08 %