ODD CHRISTENSEN

1613 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−128,13 %

Current Ratio

0,35

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	539 000	494 000	495 000	569 000
Net Income	82 000	57 000	59 000	59 000
Total Assets	35 000	27 000	54 000	38 000
Total Equity	−64 000	−65 000	−54 000	−45 000

Income (NOK)	2022	2021	2020	2019
Revenue	539 000	494 000	495 000	569 000
Expenditure	456 000	437 000	435 000	509 000
Operating Profit	82 000	57 000	59 000	59 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	82 000	57 000	59 000	59 000
Tax	0	0	0	0
Net Income	82 000	57 000	59 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	14 000	17 000	22 000
Total Current Assets	35 000	13 000	37 000	16 000
Total Assets	35 000	27 000	54 000	38 000
Total Retained Equity	−64 000	−65 000	−54 000	−45 000
Total Equity	−64 000	−65 000	−54 000	−45 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	99 000	92 000	108 000	83 000
Total Equity and Debt	35 000	27 000	54 000	38 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	539 000	494 000	495 000	569 000
Other Income	0	0	0	0
Revenue	539 000	494 000	495 000	569 000
Cost of Goods Sold	378 000	346 000	346 000	404 000
Salary Costs	0	0	0	0
Depreciation	14 000	3 000	4 000	5 000
Impairment	0	0	0	0
Expenditure	456 000	437 000	435 000	509 000
Operating Profit	82 000	57 000	59 000	59 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	82 000	57 000	59 000	59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	14 000	17 000	22 000
Total Tangible Assets	0	14 000	17 000	22 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	14 000	17 000	22 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	13 000	37 000	6 000
Total Current Assets	35 000	13 000	37 000	16 000
Total Assets	35 000	27 000	54 000	38 000
Total Equity	−64 000	−65 000	−54 000	−45 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	14 000	17 000	25 000	0
Unpaid Taxes	35 000	25 000	33 000	32 000
Dividends	0	0	0	0
Other Current Debt	50 000	50 000	50 000	50 000
Total Current Debt	99 000	92 000	108 000	83 000
Total Equity and Debt	35 000	27 000	54 000	38 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−128,13 %	−87,69 %	−109,26 %	−131,11 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	15,21 %	11,54 %	11,92 %	10,37 %
Current Ratio	0,35	0,14	0,34	0,19
Quick Ratio	0,35	0,14	0,34	0,19
Equity Ratio	−1,83	−2,41	−1	−1,18
Gross Profit Margin	29,87 %	29,96 %	30,1 %	29 %