CHRISTIANIA ELEKTRIKERBEDRIFT AS

1464 FJELLHAMAR

Finances

Share Ownership

Return on Equity

−3,7 %

Current Ratio

−9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	127 000	248 000	110 000
Net Income	−4 000	77 000	12 000
Total Assets	103 000	133 000	48 000
Total Equity	108 000	113 000	36 000

Income (NOK)	2022	2021	2020
Revenue	127 000	248 000	110 000
Expenditure	131 000	154 000	95 000
Operating Profit	−4 000	94 000	15 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−4 000	94 000	15 000
Tax	0	17 000	3 000
Net Income	−4 000	77 000	12 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	58 000	76 000	0
Total Current Assets	45 000	57 000	48 000
Total Assets	103 000	133 000	48 000
Total Retained Equity	84 000	88 000	12 000
Total Equity	108 000	113 000	36 000
Total Long-Term Debt	0	0	0
Total Current Debt	−5 000	21 000	12 000
Total Equity and Debt	103 000	133 000	48 000

Cash flow (NOK)	2022	2021	2020
Sales Income	127 000	248 000	110 000
Other Income	0	0	0
Revenue	127 000	248 000	110 000
Cost of Goods Sold	75 000	127 000	93 000
Salary Costs	0	0	0
Depreciation	18 000	24 000	0
Impairment	0	0	0
Expenditure	131 000	154 000	95 000
Operating Profit	−4 000	94 000	15 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−4 000	77 000	12 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	58 000	76 000	0
Total Tangible Assets	58 000	76 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	58 000	76 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	14 000	43 000	44 000
Total Current Assets	45 000	57 000	48 000
Total Assets	103 000	133 000	48 000
Total Equity	108 000	113 000	36 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	−1 000	0	4 000
Unpaid Taxes	0	0	5 000
Dividends	0	0	0
Other Current Debt	−4 000	0	0
Total Current Debt	−5 000	21 000	12 000
Total Equity and Debt	103 000	133 000	48 000

Financial indicators	2022	2021	2020
Return on Equity	−3,7 %	68,14 %	33,33 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	−3,15 %	37,9 %	13,64 %
Current Ratio	−9	2,71	4
Quick Ratio	−9	2,71	4
Equity Ratio	1,05	0,85	0,75
Gross Profit Margin	40,94 %	48,79 %	15,45 %