CHRISTIE & OPSAHL AS

6415 MOLDE

Finances

Share Ownership

Return on Equity

60,56 %

Current Ratio

1,22

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	674 669 000	541 136 000	409 613 000	417 008 000
Net Income	31 345 000	30 955 000	19 821 000	21 609 000
Total Assets	258 774 000	256 602 000	167 438 000	138 494 000
Total Equity	51 761 000	51 302 000	36 177 000	27 856 000

Income (NOK)	2022	2021	2020	2019
Revenue	674 669 000	541 136 000	409 613 000	417 008 000
Expenditure	639 548 000	501 384 000	386 104 000	389 686 000
Operating Profit	35 121 000	39 752 000	23 509 000	27 322 000
Financial Income	5 267 000	108 000	2 093 000	600 000
Financial Costs	156 000	158 000	189 000	214 000
Financial Balance	5 111 000	−50 000	1 904 000	386 000
Earnings Before Tax	40 233 000	39 701 000	25 412 000	27 707 000
Tax	8 887 000	8 746 000	5 591 000	6 098 000
Net Income	31 345 000	30 955 000	19 821 000	21 609 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 072 000	8 113 000	8 950 000	8 916 000
Total Current Assets	238 702 000	248 489 000	158 488 000	129 578 000
Total Assets	258 774 000	256 602 000	167 438 000	138 494 000
Total Retained Equity	29 714 000	29 255 000	14 130 000	5 809 000
Total Equity	51 761 000	51 302 000	36 177 000	27 856 000
Total Long-Term Debt	11 366 000	8 966 000	10 421 000	6 209 000
Total Current Debt	195 648 000	196 333 000	120 840 000	104 429 000
Total Equity and Debt	258 774 000	256 602 000	167 438 000	138 494 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	674 669 000	541 005 000	409 471 000	415 408 000
Other Income	0	131 000	143 000	1 600 000
Revenue	674 669 000	541 136 000	409 613 000	417 008 000
Cost of Goods Sold	473 617 000	357 028 000	265 594 000	286 615 000
Salary Costs	121 385 000	94 928 000	81 988 000	73 992 000
Depreciation	4 740 000	3 469 000	3 079 000	3 786 000
Impairment	0	0	0	0
Expenditure	639 548 000	501 384 000	386 104 000	389 686 000
Operating Profit	35 121 000	39 752 000	23 509 000	27 322 000
Financial Income	5 267 000	108 000	2 093 000	600 000
Financial Costs	156 000	158 000	189 000	214 000
Financial Balance	5 111 000	−50 000	1 904 000	386 000
Dividends	29 600 000	13 500 000	0	0
Net Income	31 345 000	30 955 000	19 821 000	21 609 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	11 058 000	814 000	882 000	950 000
Total Intangible Assets	11 058 000	814 000	882 000	950 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	2 600 000	3 108 000	4 579 000
Fixtures	5 064 000	4 425 000	3 694 000	3 062 000
Total Tangible Assets	5 064 000	7 025 000	6 802 000	7 640 000
Total Fiancial Fixed Assets	3 950 000	273 000	1 266 000	326 000
Total Fixed Assets	20 072 000	8 113 000	8 950 000	8 916 000
Stock	0	0	6 115 000	0
Total Investments	0	0	0	0
Cash, Bank	6 783 000	58 706 000	47 235 000	18 257 000
Total Current Assets	238 702 000	248 489 000	158 488 000	129 578 000
Total Assets	258 774 000	256 602 000	167 438 000	138 494 000
Total Equity	51 761 000	51 302 000	36 177 000	27 856 000
Short-Term Group Debt	1 650 000	0	0	15 800 000
Total Long-Term Debt	11 366 000	8 966 000	10 421 000	6 209 000
Creditors	69 809 000	55 522 000	27 081 000	34 077 000
Unpaid Taxes	23 676 000	16 892 000	12 458 000	11 199 000
Dividends	29 600 000	13 500 000	0	0
Other Current Debt	66 436 000	98 450 000	81 301 000	43 354 000
Total Current Debt	195 648 000	196 333 000	120 840 000	104 429 000
Total Equity and Debt	258 774 000	256 602 000	167 438 000	138 494 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,56 %	60,34 %	54,79 %	77,57 %
Debt-to-Equity Ratio	0,22	0,17	0,29	0,22
Operating Profit Margin	5,21 %	7,35 %	5,74 %	6,55 %
Current Ratio	1,22	1,27	1,31	1,24
Quick Ratio	1,22	1,27	1,38	1,24
Equity Ratio	0,2	0,2	0,22	0,2
Gross Profit Margin	29,8 %	34,02 %	35,16 %	31,27 %