CHRISTIAN BJERKE AS

0377 OSLO

Finances

Return on Equity

−49,52 %

Current Ratio

0,11

Debt-to-Equity Ratio

1,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	186 000	87 000
Net Income	−2 402 000	−506 000	−1 449 000	−1 692 000
Total Assets	20 791 000	21 152 000	22 472 000	25 603 000
Total Equity	4 851 000	7 253 000	7 758 000	9 207 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	186 000	87 000
Expenditure	630 000	77 000	2 378 000	2 783 000
Operating Profit	−630 000	−77 000	−2 192 000	−2 696 000
Financial Income	809 000	194 000	93 000	1 417 000
Financial Costs	1 291 000	745 000	517 000	413 000
Financial Balance	−482 000	−551 000	−424 000	1 004 000
Earnings Before Tax	−1 113 000	−628 000	−2 616 000	−1 692 000
Tax	1 289 000	−122 000	−1 167 000	0
Net Income	−2 402 000	−506 000	−1 449 000	−1 692 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 949 000	18 829 000	19 165 000	23 196 000
Total Current Assets	842 000	2 323 000	3 307 000	2 407 000
Total Assets	20 791 000	21 152 000	22 472 000	25 603 000
Total Retained Equity	−9 669 000	−7 267 000	−6 762 000	−5 313 000
Total Equity	4 851 000	7 253 000	7 758 000	9 207 000
Total Long-Term Debt	8 381 000	0	450 000	3 750 000
Total Current Debt	7 559 000	13 900 000	14 263 000	12 646 000
Total Equity and Debt	20 791 000	21 152 000	22 472 000	25 603 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	186 000	87 000
Revenue	0	0	186 000	87 000
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	630 000	77 000	2 378 000	2 783 000
Operating Profit	−630 000	−77 000	−2 192 000	−2 696 000
Financial Income	809 000	194 000	93 000	1 417 000
Financial Costs	1 291 000	745 000	517 000	413 000
Financial Balance	−482 000	−551 000	−424 000	1 004 000
Dividends	0	0	0	0
Net Income	−2 402 000	−506 000	−1 449 000	−1 692 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 289 000	1 167 000	0
Real Eastate	0	0	0	3 200 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	3 200 000
Total Fiancial Fixed Assets	19 949 000	17 541 000	17 998 000	19 996 000
Total Fixed Assets	19 949 000	18 829 000	19 165 000	23 196 000
Stock	0	0	0	0
Total Investments	669 000	669 000	1 021 000	1 279 000
Cash, Bank	173 000	75 000	368 000	61 000
Total Current Assets	842 000	2 323 000	3 307 000	2 407 000
Total Assets	20 791 000	21 152 000	22 472 000	25 603 000
Total Equity	4 851 000	7 253 000	7 758 000	9 207 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 381 000	0	450 000	3 750 000
Creditors	54 000	58 000	45 000	67 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 506 000	13 791 000	13 969 000	11 329 000
Total Current Debt	7 559 000	13 900 000	14 263 000	12 646 000
Total Equity and Debt	20 791 000	21 152 000	22 472 000	25 603 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−49,52 %	−6,98 %	−18,68 %	−18,38 %
Debt-to-Equity Ratio	1,73	0	0,06	0,41
Operating Profit Margin	-	-	−1 178,49 %	−3 098,85 %
Current Ratio	0,11	0,17	0,23	0,19
Quick Ratio	0,11	0,17	0,23	0,19
Equity Ratio	0,23	0,34	0,35	0,36
Gross Profit Margin	-	-	100 %	100 %