CHRISTIANSEN AS

5580 ØLEN

Finances

Share Ownership

Return on Equity

129,19 %

Current Ratio

1,24

Debt-to-Equity Ratio

−2,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 420 000	2 373 000	1 848 000	2 470 000
Net Income	−208 000	40 000	31 000	−61 000
Total Assets	801 000	286 000	195 000	216 000
Total Equity	−161 000	17 000	−23 000	−53 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 420 000	2 373 000	1 848 000	2 470 000
Expenditure	2 621 000	2 320 000	1 808 000	2 548 000
Operating Profit	−202 000	52 000	41 000	−78 000
Financial Income	0	0	0	0
Financial Costs	5 000	1 000	1 000	0
Financial Balance	−5 000	−1 000	−1 000	0
Earnings Before Tax	−207 000	52 000	40 000	−78 000
Tax	1 000	12 000	9 000	−16 000
Net Income	−208 000	40 000	31 000	−61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	99 000	71 000	43 000	61 000
Total Current Assets	702 000	215 000	152 000	155 000
Total Assets	801 000	286 000	195 000	216 000
Total Retained Equity	−185 000	−7 000	−46 000	−77 000
Total Equity	−161 000	17 000	−23 000	−53 000
Total Long-Term Debt	399 000	30 000	30 000	0
Total Current Debt	564 000	239 000	187 000	269 000
Total Equity and Debt	801 000	286 000	195 000	216 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 315 000	2 195 000	1 808 000	2 470 000
Other Income	105 000	178 000	40 000	0
Revenue	2 420 000	2 373 000	1 848 000	2 470 000
Cost of Goods Sold	1 028 000	1 125 000	848 000	1 150 000
Salary Costs	1 046 000	919 000	680 000	1 112 000
Depreciation	20 000	14 000	9 000	5 000
Impairment	0	0	0	0
Expenditure	2 621 000	2 320 000	1 808 000	2 548 000
Operating Profit	−202 000	52 000	41 000	−78 000
Financial Income	0	0	0	0
Financial Costs	5 000	1 000	1 000	0
Financial Balance	−5 000	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	−208 000	40 000	31 000	−61 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	13 000	23 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	99 000	70 000	30 000	39 000
Total Tangible Assets	99 000	70 000	30 000	39 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	99 000	71 000	43 000	61 000
Stock	71 000	20 000	16 000	30 000
Total Investments	0	4 000	0	0
Cash, Bank	445 000	167 000	66 000	91 000
Total Current Assets	702 000	215 000	152 000	155 000
Total Assets	801 000	286 000	195 000	216 000
Total Equity	−161 000	17 000	−23 000	−53 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	399 000	30 000	30 000	0
Creditors	399 000	82 000	100 000	97 000
Unpaid Taxes	51 000	71 000	27 000	76 000
Dividends	0	0	0	0
Other Current Debt	113 000	86 000	60 000	97 000
Total Current Debt	564 000	239 000	187 000	269 000
Total Equity and Debt	801 000	286 000	195 000	216 000

Financial indicators	2022	2021	2020	2019
Return on Equity	129,19 %	235,29 %	−134,78 %	115,09 %
Debt-to-Equity Ratio	−2,48	1,76	−1,3	−0
Operating Profit Margin	−8,35 %	2,19 %	2,22 %	−3,16 %
Current Ratio	1,24	0,9	0,81	0,58
Quick Ratio	1,42	0,98	0,89	0,65
Equity Ratio	−0,2	0,06	−0,12	−0,25
Gross Profit Margin	57,52 %	52,59 %	54,11 %	53,44 %