CHRISTIE BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

14 %

Current Ratio

10,74

Debt-to-Equity Ratio

4,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	820 000	700 000	1 007 000	967 000
Net Income	294 000	164 000	118 000	298 000
Total Assets	11 699 000	11 589 000	11 679 000	11 876 000
Total Equity	2 100 000	1 807 000	1 643 000	1 525 000

Income (NOK)	2022	2021	2020	2019
Revenue	820 000	700 000	1 007 000	967 000
Expenditure	377 000	434 000	758 000	507 000
Operating Profit	443 000	267 000	249 000	460 000
Financial Income	5 000	0	2 000	6 000
Financial Costs	159 000	107 000	137 000	172 000
Financial Balance	−154 000	−107 000	−135 000	−166 000
Earnings Before Tax	448 000	271 000	254 000	464 000
Tax	0	0	0	0
Net Income	294 000	164 000	118 000	298 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 205 000	11 205 000	11 205 000	11 205 000
Total Current Assets	494 000	384 000	474 000	671 000
Total Assets	11 699 000	11 589 000	11 679 000	11 876 000
Total Retained Equity	2 099 000	1 805 000	1 642 000	1 524 000
Total Equity	2 100 000	1 807 000	1 643 000	1 525 000
Total Long-Term Debt	9 553 000	9 782 000	10 035 000	10 350 000
Total Current Debt	46 000	1 000	1 000	1 000
Total Equity and Debt	11 699 000	11 589 000	11 679 000	11 876 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	820 000	700 000	1 007 000	967 000
Revenue	820 000	700 000	1 007 000	967 000
Cost of Goods Sold	0	0	0	0
Salary Costs	23 000	23 000	22 000	15 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	377 000	434 000	758 000	507 000
Operating Profit	443 000	267 000	249 000	460 000
Financial Income	5 000	0	2 000	6 000
Financial Costs	159 000	107 000	137 000	172 000
Financial Balance	−154 000	−107 000	−135 000	−166 000
Dividends	0	0	0	0
Net Income	294 000	164 000	118 000	298 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 205 000	11 205 000	11 205 000	11 205 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 205 000	11 205 000	11 205 000	11 205 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 205 000	11 205 000	11 205 000	11 205 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	374 000	316 000	467 000	610 000
Total Current Assets	494 000	384 000	474 000	671 000
Total Assets	11 699 000	11 589 000	11 679 000	11 876 000
Total Equity	2 100 000	1 807 000	1 643 000	1 525 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 553 000	9 782 000	10 035 000	10 350 000
Creditors	45 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	1 000
Total Current Debt	46 000	1 000	1 000	1 000
Total Equity and Debt	11 699 000	11 589 000	11 679 000	11 876 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14 %	9,08 %	7,18 %	19,54 %
Debt-to-Equity Ratio	4,55	5,41	6,11	6,79
Operating Profit Margin	54,02 %	38,14 %	24,73 %	47,57 %
Current Ratio	10,74	384	474	671
Quick Ratio	10,74	384	474	671
Equity Ratio	0,18	0,16	0,14	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %