CHRISTENSEN TRAINING AS

0262 OSLO

Finances

Share Ownership

Return on Equity

67,57 %

Current Ratio

2,7

Debt-to-Equity Ratio

2,3

Key figures (NOK)	2022	2021	2020
Revenue	1 693 000	816 000	71 000
Net Income	100 000	−20 000	−32 000
Total Assets	666 000	253 000	320 000
Total Equity	148 000	48 000	68 000

Income (NOK)	2022	2021	2020
Revenue	1 693 000	816 000	71 000
Expenditure	1 546 000	826 000	103 000
Operating Profit	146 000	−10 000	−32 000
Financial Income	1 000	0	0
Financial Costs	19 000	10 000	0
Financial Balance	−18 000	−10 000	0
Earnings Before Tax	129 000	−20 000	−32 000
Tax	29 000	0	0
Net Income	100 000	−20 000	−32 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	185 000	153 000	123 000
Total Current Assets	481 000	100 000	197 000
Total Assets	666 000	253 000	320 000
Total Retained Equity	118 000	18 000	38 000
Total Equity	148 000	48 000	68 000
Total Long-Term Debt	340 000	158 000	200 000
Total Current Debt	178 000	47 000	51 000
Total Equity and Debt	666 000	253 000	320 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 693 000	816 000	71 000
Other Income	0	0	0
Revenue	1 693 000	816 000	71 000
Cost of Goods Sold	16 000	19 000	0
Salary Costs	739 000	250 000	21 000
Depreciation	6 000	0	0
Impairment	0	0	0
Expenditure	1 546 000	826 000	103 000
Operating Profit	146 000	−10 000	−32 000
Financial Income	1 000	0	0
Financial Costs	19 000	10 000	0
Financial Balance	−18 000	−10 000	0
Dividends	0	0	0
Net Income	100 000	−20 000	−32 000

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	35 000	0	0
Total Tangible Assets	35 000	0	0
Total Fiancial Fixed Assets	150 000	153 000	123 000
Total Fixed Assets	185 000	153 000	123 000
Stock	4 000	0	0
Total Investments	0	0	0
Cash, Bank	298 000	64 000	166 000
Total Current Assets	481 000	100 000	197 000
Total Assets	666 000	253 000	320 000
Total Equity	148 000	48 000	68 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	340 000	158 000	200 000
Creditors	66 000	7 000	37 000
Unpaid Taxes	77 000	9 000	6 000
Dividends	0	0	0
Other Current Debt	6 000	30 000	9 000
Total Current Debt	178 000	47 000	51 000
Total Equity and Debt	666 000	253 000	320 000

Financial indicators	2022	2021	2020
Return on Equity	67,57 %	−41,67 %	−47,06 %
Debt-to-Equity Ratio	2,3	3,29	2,94
Operating Profit Margin	8,62 %	−1,23 %	−45,07 %
Current Ratio	2,7	2,13	3,86
Quick Ratio	2,76	2,13	3,86
Equity Ratio	0,22	0,19	0,21
Gross Profit Margin	99,05 %	97,67 %	100 %