CHRISTIANIA MALERBEDRIFT AS

0689 OSLO

Finances

Share Ownership

Return on Equity

283,3 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 058 000	11 532 000	11 650 000	17 604 000
Net Income	6 465 000	2 123 000	2 515 000	4 621 000
Total Assets	14 602 000	7 424 000	6 299 000	9 279 000
Total Equity	2 282 000	2 339 000	2 030 000	1 417 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 058 000	11 532 000	11 650 000	17 604 000
Expenditure	13 766 000	8 807 000	8 414 000	11 666 000
Operating Profit	8 292 000	2 726 000	3 237 000	5 937 000
Financial Income	0	0	2 000	2 000
Financial Costs	0	4 000	13 000	12 000
Financial Balance	0	−4 000	−11 000	−10 000
Earnings Before Tax	8 292 000	2 722 000	3 226 000	5 927 000
Tax	1 827 000	599 000	711 000	1 306 000
Net Income	6 465 000	2 123 000	2 515 000	4 621 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	857 000	995 000	342 000	398 000
Total Current Assets	13 745 000	6 429 000	5 956 000	8 881 000
Total Assets	14 602 000	7 424 000	6 299 000	9 279 000
Total Retained Equity	2 252 000	2 309 000	2 000 000	1 387 000
Total Equity	2 282 000	2 339 000	2 030 000	1 417 000
Total Long-Term Debt	0	0	141 000	193 000
Total Current Debt	12 320 000	5 085 000	4 128 000	7 670 000
Total Equity and Debt	14 602 000	7 424 000	6 299 000	9 279 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 058 000	11 532 000	10 614 000	17 604 000
Other Income	0	0	1 036 000	0
Revenue	22 058 000	11 532 000	11 650 000	17 604 000
Cost of Goods Sold	4 713 000	1 454 000	1 240 000	2 598 000
Salary Costs	7 230 000	5 770 000	6 125 000	7 978 000
Depreciation	498 000	495 000	267 000	227 000
Impairment	0	0	0	0
Expenditure	13 766 000	8 807 000	8 414 000	11 666 000
Operating Profit	8 292 000	2 726 000	3 237 000	5 937 000
Financial Income	0	0	2 000	2 000
Financial Costs	0	4 000	13 000	12 000
Financial Balance	0	−4 000	−11 000	−10 000
Dividends	6 500 000	1 800 000	1 885 000	4 000 000
Net Income	6 465 000	2 123 000	2 515 000	4 621 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	103 000	62 000	35 000	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	754 000	933 000	308 000	378 000
Total Tangible Assets	754 000	933 000	308 000	378 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	857 000	995 000	342 000	398 000
Stock	0	375 000	150 000	0
Total Investments	0	0	0	0
Cash, Bank	9 484 000	4 637 000	2 761 000	7 846 000
Total Current Assets	13 745 000	6 429 000	5 956 000	8 881 000
Total Assets	14 602 000	7 424 000	6 299 000	9 279 000
Total Equity	2 282 000	2 339 000	2 030 000	1 417 000
Short-Term Group Debt	634 000	621 000	23 000	10 000
Total Long-Term Debt	0	0	141 000	193 000
Creditors	524 000	482 000	7 000	53 000
Unpaid Taxes	1 651 000	1 025 000	941 000	1 597 000
Dividends	6 500 000	1 800 000	1 885 000	4 000 000
Other Current Debt	1 149 000	535 000	550 000	686 000
Total Current Debt	12 320 000	5 085 000	4 128 000	7 670 000
Total Equity and Debt	14 602 000	7 424 000	6 299 000	9 279 000

Financial indicators	2022	2021	2020	2019
Return on Equity	283,3 %	90,77 %	123,89 %	326,11 %
Debt-to-Equity Ratio	0	0	0,07	0,14
Operating Profit Margin	37,59 %	23,64 %	27,79 %	33,73 %
Current Ratio	1,12	1,26	1,44	1,16
Quick Ratio	1,12	1,36	1,5	1,16
Equity Ratio	0,16	0,32	0,32	0,15
Gross Profit Margin	78,63 %	87,39 %	89,36 %	85,24 %