TØMRER CHRISTOPHER SELVÉN AS

1454 FAGERSTRAND

Finances

Share Ownership

Return on Equity

500 %

Current Ratio

1,11

Debt-to-Equity Ratio

−103,75

Key figures (NOK)	2022	2021	2020
Revenue	1 322 000	132 000	0
Net Income	−20 000	−8 000	0
Total Assets	636 000	582 000	24 000
Total Equity	−4 000	16 000	24 000

Income (NOK)	2022	2021
Revenue	1 322 000	132 000
Expenditure	1 348 000	144 000
Operating Profit	−26 000	−12 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Earnings Before Tax	−26 000	−12 000
Tax	−6 000	−4 000
Net Income	−20 000	−8 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	388 000	449 000	0
Total Current Assets	248 000	134 000	24 000
Total Assets	636 000	582 000	24 000
Total Retained Equity	−28 000	−8 000	0
Total Equity	−4 000	16 000	24 000
Total Long-Term Debt	415 000	0	0
Total Current Debt	224 000	566 000	0
Total Equity and Debt	636 000	582 000	24 000

Cash flow (NOK)	2022	2021
Sales Income	1 322 000	132 000
Other Income	0	0
Revenue	1 322 000	132 000
Cost of Goods Sold	306 000	35 000
Salary Costs	712 000	0
Depreciation	67 000	14 000
Impairment	0	0
Expenditure	1 348 000	144 000
Operating Profit	−26 000	−12 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Dividends	0	0
Net Income	−20 000	−8 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	9 000	4 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	378 000	445 000	0
Total Tangible Assets	378 000	445 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	388 000	449 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	145 000	24 000	24 000
Total Current Assets	248 000	134 000	24 000
Total Assets	636 000	582 000	24 000
Total Equity	−4 000	16 000	24 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	415 000	0	0
Creditors	32 000	17 000	0
Unpaid Taxes	86 000	0	0
Dividends	0	0	0
Other Current Debt	107 000	549 000	0
Total Current Debt	224 000	566 000	0
Total Equity and Debt	636 000	582 000	24 000

Financial indicators	2022	2021	2020
Return on Equity	500 %	−50 %	0 %
Debt-to-Equity Ratio	−103,75	0	0
Operating Profit Margin	−1,97 %	−9,09 %	-
Current Ratio	1,11	0,24	-
Quick Ratio	1,11	0,24	-
Equity Ratio	−0,01	0,03	1
Gross Profit Margin	76,85 %	73,48 %	-