CHOP STICKS HORIZONT AS

7055 RANHEIM

Finances

Share Ownership

Return on Equity

14,84 %

Current Ratio

4,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 479 000	6 503 000	5 840 000	5 172 000
Net Income	609 000	1 240 000	675 000	544 000
Total Assets	5 242 000	5 100 000	3 616 000	2 587 000
Total Equity	4 103 000	3 494 000	2 254 000	1 580 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 479 000	6 503 000	5 840 000	5 172 000
Expenditure	5 697 000	4 911 000	4 971 000	4 473 000
Operating Profit	782 000	1 592 000	868 000	699 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	2 000	2 000	3 000
Financial Balance	−1 000	−2 000	−2 000	−2 000
Earnings Before Tax	781 000	1 590 000	866 000	697 000
Tax	172 000	350 000	192 000	153 000
Net Income	609 000	1 240 000	675 000	544 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	533 000	858 000	597 000	373 000
Total Current Assets	4 709 000	4 243 000	3 019 000	2 214 000
Total Assets	5 242 000	5 100 000	3 616 000	2 587 000
Total Retained Equity	4 003 000	3 394 000	2 154 000	1 480 000
Total Equity	4 103 000	3 494 000	2 254 000	1 580 000
Total Long-Term Debt	0	1 000	8 000	14 000
Total Current Debt	1 139 000	1 605 000	1 354 000	994 000
Total Equity and Debt	5 242 000	5 100 000	3 616 000	2 587 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 479 000	6 503 000	5 840 000	5 172 000
Other Income	0	0	0	0
Revenue	6 479 000	6 503 000	5 840 000	5 172 000
Cost of Goods Sold	1 875 000	2 005 000	1 902 000	1 660 000
Salary Costs	2 933 000	2 293 000	2 361 000	2 237 000
Depreciation	63 000	61 000	54 000	43 000
Impairment	0	0	0	0
Expenditure	5 697 000	4 911 000	4 971 000	4 473 000
Operating Profit	782 000	1 592 000	868 000	699 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	2 000	2 000	3 000
Financial Balance	−1 000	−2 000	−2 000	−2 000
Dividends	0	0	0	0
Net Income	609 000	1 240 000	675 000	544 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	212 000	251 000	312 000	177 000
Total Tangible Assets	212 000	251 000	312 000	177 000
Total Fiancial Fixed Assets	314 000	607 000	285 000	196 000
Total Fixed Assets	533 000	858 000	597 000	373 000
Stock	25 000	23 000	24 000	32 000
Total Investments	0	0	0	0
Cash, Bank	4 603 000	4 054 000	2 915 000	2 099 000
Total Current Assets	4 709 000	4 243 000	3 019 000	2 214 000
Total Assets	5 242 000	5 100 000	3 616 000	2 587 000
Total Equity	4 103 000	3 494 000	2 254 000	1 580 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	8 000	14 000
Creditors	88 000	29 000	178 000	49 000
Unpaid Taxes	211 000	220 000	203 000	201 000
Dividends	0	0	0	0
Other Current Debt	661 000	999 000	776 000	587 000
Total Current Debt	1 139 000	1 605 000	1 354 000	994 000
Total Equity and Debt	5 242 000	5 100 000	3 616 000	2 587 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,84 %	35,49 %	29,95 %	34,43 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	12,07 %	24,48 %	14,86 %	13,52 %
Current Ratio	4,13	2,64	2,23	2,23
Quick Ratio	4,23	2,68	2,27	2,3
Equity Ratio	0,78	0,69	0,62	0,61
Gross Profit Margin	71,06 %	69,17 %	67,43 %	67,9 %