CHRISTIANIA UTVIKLING AS

0374 OSLO

Finances

Return on Equity

56,76 %

Current Ratio

1,75

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	150 000	0	0
Net Income	5 753 000	5 300 000	−46 000	−32 000
Total Assets	24 753 000	13 791 000	5 933 000	161 000
Total Equity	10 135 000	5 231 000	−68 000	−23 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	150 000	0	0
Expenditure	377 000	218 000	38 000	32 000
Operating Profit	−377 000	−68 000	−38 000	−32 000
Financial Income	6 402 000	5 899 000	151 000	0
Financial Costs	217 000	494 000	159 000	0
Financial Balance	6 185 000	5 405 000	−8 000	0
Earnings Before Tax	5 808 000	5 337 000	−46 000	−32 000
Tax	55 000	37 000	0	0
Net Income	5 753 000	5 300 000	−46 000	−32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 232 000	2 357 000	1 388 000	56 000
Total Current Assets	23 521 000	11 435 000	4 545 000	105 000
Total Assets	24 753 000	13 791 000	5 933 000	161 000
Total Retained Equity	10 110 000	5 207 000	−93 000	−47 000
Total Equity	10 135 000	5 231 000	−68 000	−23 000
Total Long-Term Debt	1 206 000	1 200 000	0	0
Total Current Debt	13 412 000	7 360 000	6 001 000	184 000
Total Equity and Debt	24 753 000	13 791 000	5 933 000	161 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	150 000	0	0
Other Income	0	0	0	0
Revenue	0	150 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	377 000	218 000	38 000	32 000
Operating Profit	−377 000	−68 000	−38 000	−32 000
Financial Income	6 402 000	5 899 000	151 000	0
Financial Costs	217 000	494 000	159 000	0
Financial Balance	6 185 000	5 405 000	−8 000	0
Dividends	0	0	0	0
Net Income	5 753 000	5 300 000	−46 000	−32 000

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	121 000	0	0	0
Total Tangible Assets	121 000	0	0	0
Total Fiancial Fixed Assets	1 111 000	2 357 000	1 388 000	56 000
Total Fixed Assets	1 232 000	2 357 000	1 388 000	56 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 835 000	1 009 000	1 299 000	4 000
Total Current Assets	23 521 000	11 435 000	4 545 000	105 000
Total Assets	24 753 000	13 791 000	5 933 000	161 000
Total Equity	10 135 000	5 231 000	−68 000	−23 000
Short-Term Group Debt	488 000	0	0	0
Total Long-Term Debt	1 206 000	1 200 000	0	0
Creditors	7 000	15 000	13 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 868 000	7 308 000	5 989 000	181 000
Total Current Debt	13 412 000	7 360 000	6 001 000	184 000
Total Equity and Debt	24 753 000	13 791 000	5 933 000	161 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,76 %	101,32 %	67,65 %	139,13 %
Debt-to-Equity Ratio	0,12	0,23	−0	−0
Operating Profit Margin	-	−45,33 %	-	-
Current Ratio	1,75	1,55	0,76	0,57
Quick Ratio	1,75	1,55	0,76	0,57
Equity Ratio	0,41	0,38	−0,01	−0,14
Gross Profit Margin	-	100 %	-	-