CHRISTIAN AKS AS

0266 OSLO

Finances

Share Ownership

Return on Equity

81,82 %

Current Ratio

60,92

Debt-to-Equity Ratio

10,61

Key figures (NOK)	2022	2021	2020
Revenue	332 000	169 000	0
Net Income	54 000	−22 000	−91 000
Total Assets	778 000	679 000	833 000
Total Equity	66 000	12 000	34 000

Income (NOK)	2022	2021	2020
Revenue	332 000	169 000	0
Expenditure	298 000	251 000	331 000
Operating Profit	66 000	−17 000	−89 000
Financial Income	0	8 000	1 000
Financial Costs	12 000	13 000	2 000
Financial Balance	−12 000	−5 000	−1 000
Earnings Before Tax	54 000	−22 000	−91 000
Tax	0	0	0
Net Income	54 000	−22 000	−91 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	47 000	84 000	33 000
Total Current Assets	731 000	596 000	800 000
Total Assets	778 000	679 000	833 000
Total Retained Equity	−59 000	−113 000	−91 000
Total Equity	66 000	12 000	34 000
Total Long-Term Debt	700 000	700 000	700 000
Total Current Debt	12 000	−33 000	98 000
Total Equity and Debt	778 000	679 000	833 000

Cash flow (NOK)	2022	2021	2020
Sales Income	332 000	169 000	0
Other Income	0	0	0
Revenue	332 000	169 000	0
Cost of Goods Sold	171 000	135 000	242 000
Salary Costs	0	0	0
Depreciation	9 000	11 000	8 000
Impairment	0	0	0
Expenditure	298 000	251 000	331 000
Operating Profit	66 000	−17 000	−89 000
Financial Income	0	8 000	1 000
Financial Costs	12 000	13 000	2 000
Financial Balance	−12 000	−5 000	−1 000
Dividends	0	0	0
Net Income	54 000	−22 000	−91 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	35 000	44 000	33 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	13 000	40 000	0
Total Fixed Assets	47 000	84 000	33 000
Stock	382 000	308 000	242 000
Total Investments	0	0	0
Cash, Bank	316 000	241 000	558 000
Total Current Assets	731 000	596 000	800 000
Total Assets	778 000	679 000	833 000
Total Equity	66 000	12 000	34 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	700 000	700 000	700 000
Creditors	12 000	1 000	98 000
Unpaid Taxes	0	−33 000	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	12 000	−33 000	98 000
Total Equity and Debt	778 000	679 000	833 000

Financial indicators	2022	2021	2020
Return on Equity	81,82 %	−183,33 %	−267,65 %
Debt-to-Equity Ratio	10,61	58,33	20,59
Operating Profit Margin	19,88 %	−10,06 %	-
Current Ratio	60,92	−18,06	8,16
Quick Ratio	−1,98	−1,75	−5,56
Equity Ratio	0,08	0,02	0,04
Gross Profit Margin	48,49 %	20,12 %	-