CHIPSFABRIKKEN AS

4628 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

38,33 %

Current Ratio

1,15

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 130 000	20 521 000	8 651 000	4 948 000
Net Income	1 376 000	2 798 000	−654 000	−2 342 000
Total Assets	7 491 000	6 495 000	5 857 000	4 974 000
Total Equity	3 590 000	2 214 000	−584 000	70 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 130 000	20 521 000	8 651 000	4 948 000
Expenditure	21 987 000	17 772 000	9 634 000	7 225 000
Operating Profit	1 863 000	2 867 000	−463 000	−2 209 000
Financial Income	14 000	7 000	2 000	3 000
Financial Costs	112 000	131 000	193 000	136 000
Financial Balance	−98 000	−124 000	−191 000	−133 000
Earnings Before Tax	1 764 000	2 743 000	−654 000	−2 342 000
Tax	388 000	−55 000	0	0
Net Income	1 376 000	2 798 000	−654 000	−2 342 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 965 000	3 306 000	3 801 000	3 627 000
Total Current Assets	3 526 000	3 188 000	2 056 000	1 347 000
Total Assets	7 491 000	6 495 000	5 857 000	4 974 000
Total Retained Equity	1 160 000	−216 000	−3 014 000	−2 360 000
Total Equity	3 590 000	2 214 000	−584 000	70 000
Total Long-Term Debt	837 000	1 606 000	1 206 000	0
Total Current Debt	3 063 000	2 675 000	5 235 000	4 904 000
Total Equity and Debt	7 491 000	6 495 000	5 857 000	4 974 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 130 000	20 519 000	8 631 000	4 948 000
Other Income	0	2 000	20 000	0
Revenue	23 130 000	20 521 000	8 651 000	4 948 000
Cost of Goods Sold	12 813 000	10 027 000	4 759 000	3 142 000
Salary Costs	3 505 000	3 012 000	1 860 000	1 833 000
Depreciation	428 000	419 000	417 000	275 000
Impairment	0	0	0	0
Expenditure	21 987 000	17 772 000	9 634 000	7 225 000
Operating Profit	1 863 000	2 867 000	−463 000	−2 209 000
Financial Income	14 000	7 000	2 000	3 000
Financial Costs	112 000	131 000	193 000	136 000
Financial Balance	−98 000	−124 000	−191 000	−133 000
Dividends	0	0	0	0
Net Income	1 376 000	2 798 000	−654 000	−2 342 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	60 000	5 000	5 000
Real Eastate	135 000	0	0	0
Machinery and Plant Facilities	581 000	700 000	793 000	909 000
Fixtures	1 841 000	2 110 000	2 412 000	2 713 000
Total Tangible Assets	2 557 000	2 811 000	3 205 000	3 622 000
Total Fiancial Fixed Assets	1 408 000	435 000	591 000	0
Total Fixed Assets	3 965 000	3 306 000	3 801 000	3 627 000
Stock	2 102 000	1 382 000	1 323 000	649 000
Total Investments	0	0	0	0
Cash, Bank	158 000	139 000	90 000	90 000
Total Current Assets	3 526 000	3 188 000	2 056 000	1 347 000
Total Assets	7 491 000	6 495 000	5 857 000	4 974 000
Total Equity	3 590 000	2 214 000	−584 000	70 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	837 000	1 606 000	1 206 000	0
Creditors	880 000	995 000	1 390 000	648 000
Unpaid Taxes	295 000	455 000	153 000	116 000
Dividends	0	0	0	0
Other Current Debt	637 000	531 000	229 000	257 000
Total Current Debt	3 063 000	2 675 000	5 235 000	4 904 000
Total Equity and Debt	7 491 000	6 495 000	5 857 000	4 974 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,33 %	126,38 %	111,99 %	−3 345,71 %
Debt-to-Equity Ratio	0,23	0,73	−2,07	0
Operating Profit Margin	8,05 %	13,97 %	−5,35 %	−44,64 %
Current Ratio	1,15	1,19	0,39	0,27
Quick Ratio	3,67	2,47	0,53	0,32
Equity Ratio	0,48	0,34	−0,1	0,01
Gross Profit Margin	44,6 %	51,14 %	44,99 %	36,5 %