CHRISTIANIA CAPITAL PARTNERS AS

0788 OSLO

Finances

Share Ownership

Return on Equity

122,45 %

Current Ratio

5,02

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 629 000	410 000	409 000	356 000
Net Income	5 552 000	74 000	89 000	65 000
Total Assets	6 150 000	6 222 000	6 374 000	6 350 000
Total Equity	4 534 000	203 000	130 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 629 000	410 000	409 000	356 000
Expenditure	265 000	83 000	85 000	82 000
Operating Profit	6 364 000	327 000	324 000	274 000
Financial Income	22 000	0	0	2 000
Financial Costs	835 000	233 000	210 000	192 000
Financial Balance	−813 000	−233 000	−210 000	−190 000
Earnings Before Tax	5 552 000	94 000	115 000	83 000
Tax	0	21 000	25 000	18 000
Net Income	5 552 000	74 000	89 000	65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	323 000	6 074 000	6 201 000	6 196 000
Total Current Assets	5 827 000	148 000	173 000	154 000
Total Assets	6 150 000	6 222 000	6 374 000	6 350 000
Total Retained Equity	4 034 000	−297 000	−370 000	−460 000
Total Equity	4 534 000	203 000	130 000	40 000
Total Long-Term Debt	456 000	6 019 000	6 244 000	5 771 000
Total Current Debt	1 160 000	0	0	539 000
Total Equity and Debt	6 150 000	6 222 000	6 374 000	6 350 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 629 000	410 000	0	0
Other Income	0	0	409 000	356 000
Revenue	6 629 000	410 000	409 000	356 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	265 000	83 000	85 000	82 000
Operating Profit	6 364 000	327 000	324 000	274 000
Financial Income	22 000	0	0	2 000
Financial Costs	835 000	233 000	210 000	192 000
Financial Balance	−813 000	−233 000	−210 000	−190 000
Dividends	0	0	0	0
Net Income	5 552 000	74 000	89 000	65 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	220 000	241 000	266 000
Real Eastate	0	5 121 000	5 121 000	5 072 000
Machinery and Plant Facilities	14 000	0	0	0
Fixtures	95 000	95 000	95 000	95 000
Total Tangible Assets	109 000	5 216 000	5 216 000	5 167 000
Total Fiancial Fixed Assets	214 000	638 000	744 000	764 000
Total Fixed Assets	323 000	6 074 000	6 201 000	6 196 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 827 000	148 000	173 000	154 000
Total Current Assets	5 827 000	148 000	173 000	154 000
Total Assets	6 150 000	6 222 000	6 374 000	6 350 000
Total Equity	4 534 000	203 000	130 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	456 000	6 019 000	6 244 000	5 771 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	539 000
Total Current Debt	1 160 000	0	0	539 000
Total Equity and Debt	6 150 000	6 222 000	6 374 000	6 350 000

Financial indicators	2022	2021	2020	2019
Return on Equity	122,45 %	36,45 %	68,46 %	162,5 %
Debt-to-Equity Ratio	0,1	29,65	48,03	144,28
Operating Profit Margin	96 %	79,76 %	79,22 %	76,97 %
Current Ratio	5,02	-	-	0,29
Quick Ratio	5,02	-	-	0,29
Equity Ratio	0,74	0,03	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %