CHRISTIANIA TORV AS

0158 OSLO

Finances

Share Ownership

Return on Equity

−8,29 %

Current Ratio

2,34

Debt-to-Equity Ratio

25,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 023 000	17 224 000	4 684 000	10 485 000
Net Income	−855 000	−10 287 000	−53 152 000	−8 270 000
Total Assets	283 653 000	293 661 000	392 571 000	236 425 000
Total Equity	10 314 000	11 168 000	−330 000	52 822 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 023 000	17 224 000	4 684 000	10 485 000
Expenditure	14 482 000	19 665 000	64 678 000	17 031 000
Operating Profit	5 542 000	−2 440 000	−59 993 000	−6 546 000
Financial Income	369 000	107 000	419 000	123 000
Financial Costs	6 766 000	7 953 000	8 571 000	4 178 000
Financial Balance	−6 397 000	−7 846 000	−8 152 000	−4 055 000
Earnings Before Tax	−855 000	−10 287 000	−68 145 000	−10 601 000
Tax	0	0	−14 993 000	−2 331 000
Net Income	−855 000	−10 287 000	−53 152 000	−8 270 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	270 982 000	276 857 000	289 852 000	215 724 000
Total Current Assets	12 671 000	16 804 000	102 719 000	20 701 000
Total Assets	283 653 000	293 661 000	392 571 000	236 425 000
Total Retained Equity	−49 686 000	−48 832 000	−30 330 000	22 822 000
Total Equity	10 314 000	11 168 000	−330 000	52 822 000
Total Long-Term Debt	267 920 000	281 960 000	351 000 000	176 801 000
Total Current Debt	5 419 000	533 000	41 900 000	6 802 000
Total Equity and Debt	283 653 000	293 661 000	392 571 000	236 425 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 023 000	17 224 000	4 684 000	9 711 000
Other Income	0	0	0	774 000
Revenue	20 023 000	17 224 000	4 684 000	10 485 000
Cost of Goods Sold	0	0	0	0
Salary Costs	102 000	86 000	111 000	86 000
Depreciation	9 942 000	9 438 000	6 207 000	2 338 000
Impairment	0	0	0	0
Expenditure	14 482 000	19 665 000	64 678 000	17 031 000
Operating Profit	5 542 000	−2 440 000	−59 993 000	−6 546 000
Financial Income	369 000	107 000	419 000	123 000
Financial Costs	6 766 000	7 953 000	8 571 000	4 178 000
Financial Balance	−6 397 000	−7 846 000	−8 152 000	−4 055 000
Dividends	0	0	0	0
Net Income	−855 000	−10 287 000	−53 152 000	−8 270 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	8 215 000	0
Real Eastate	270 819 000	276 857 000	0	9 000
Machinery and Plant Facilities	0	0	265 637 000	199 715 000
Fixtures	163 000	0	0	0
Total Tangible Assets	270 982 000	276 857 000	281 637 000	215 724 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	270 982 000	276 857 000	289 852 000	215 724 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 522 000	16 260 000	51 458 000	20 480 000
Total Current Assets	12 671 000	16 804 000	102 719 000	20 701 000
Total Assets	283 653 000	293 661 000	392 571 000	236 425 000
Total Equity	10 314 000	11 168 000	−330 000	52 822 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	267 920 000	281 960 000	351 000 000	176 801 000
Creditors	247 000	485 000	10 590 000	6 229 000
Unpaid Taxes	5 172 000	48 000	1 078 000	41 000
Dividends	0	0	0	0
Other Current Debt	0	0	30 232 000	533 000
Total Current Debt	5 419 000	533 000	41 900 000	6 802 000
Total Equity and Debt	283 653 000	293 661 000	392 571 000	236 425 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,29 %	−92,11 %	16 106,67 %	−15,66 %
Debt-to-Equity Ratio	25,98	25,25	−1 063,64	3,35
Operating Profit Margin	27,68 %	−14,17 %	−1 280,81 %	−62,43 %
Current Ratio	2,34	31,53	2,45	3,04
Quick Ratio	2,34	31,53	2,45	3,04
Equity Ratio	0,04	0,04	−0	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %