CHRISTIANIA ENTREPRENØR AS

0773 OSLO

Finances

Share Ownership

Return on Equity

65,86 %

Current Ratio

1,33

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	27 957 000	46 977 000	41 718 000	14 858 000
Net Income	1 761 000	4 445 000	3 304 000	−2 430 000
Total Assets	10 645 000	15 165 000	11 150 000	7 520 000
Total Equity	2 674 000	914 000	4 469 000	1 165 000

Income (NOK)	2022	2021	2020	2019
Revenue	27 957 000	46 977 000	41 718 000	14 858 000
Expenditure	25 681 000	41 328 000	37 455 000	17 998 000
Operating Profit	2 276 000	5 649 000	4 263 000	−3 141 000
Financial Income	143 000	93 000	18 000	78 000
Financial Costs	85 000	25 000	−37 000	42 000
Financial Balance	58 000	68 000	55 000	36 000
Earnings Before Tax	2 335 000	5 717 000	4 318 000	−3 105 000
Tax	574 000	1 272 000	1 014 000	−674 000
Net Income	1 761 000	4 445 000	3 304 000	−2 430 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	943 000	3 684 000	3 391 000	3 860 000
Total Current Assets	9 702 000	11 482 000	7 759 000	3 660 000
Total Assets	10 645 000	15 165 000	11 150 000	7 520 000
Total Retained Equity	1 761 000	0	3 079 000	−225 000
Total Equity	2 674 000	914 000	4 469 000	1 165 000
Total Long-Term Debt	665 000	426 000	467 000	0
Total Current Debt	7 306 000	13 825 000	6 214 000	6 356 000
Total Equity and Debt	10 645 000	15 165 000	11 150 000	7 520 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	27 957 000	46 974 000	41 718 000	14 858 000
Other Income	0	3 000	0	0
Revenue	27 957 000	46 977 000	41 718 000	14 858 000
Cost of Goods Sold	22 973 000	38 721 000	35 450 000	14 821 000
Salary Costs	1 329 000	1 398 000	1 064 000	1 203 000
Depreciation	58 000	20 000	0	0
Impairment	0	0	0	0
Expenditure	25 681 000	41 328 000	37 455 000	17 998 000
Operating Profit	2 276 000	5 649 000	4 263 000	−3 141 000
Financial Income	143 000	93 000	18 000	78 000
Financial Costs	85 000	25 000	−37 000	42 000
Financial Balance	58 000	68 000	55 000	36 000
Dividends	0	8 000 000	0	0
Net Income	1 761 000	4 445 000	3 304 000	−2 430 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	546 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	193 000	251 000	0	0
Total Tangible Assets	193 000	251 000	0	0
Total Fiancial Fixed Assets	750 000	3 433 000	3 391 000	3 314 000
Total Fixed Assets	943 000	3 684 000	3 391 000	3 860 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	851 000	1 018 000	335 000	66 000
Total Current Assets	9 702 000	11 482 000	7 759 000	3 660 000
Total Assets	10 645 000	15 165 000	11 150 000	7 520 000
Total Equity	2 674 000	914 000	4 469 000	1 165 000
Short-Term Group Debt	0	1 810 000	1 789 000	1 785 000
Total Long-Term Debt	665 000	426 000	467 000	0
Creditors	4 673 000	1 109 000	3 255 000	476 000
Unpaid Taxes	1 757 000	826 000	53 000	375 000
Dividends	0	8 000 000	0	0
Other Current Debt	544 000	768 000	1 118 000	3 720 000
Total Current Debt	7 306 000	13 825 000	6 214 000	6 356 000
Total Equity and Debt	10 645 000	15 165 000	11 150 000	7 520 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,86 %	486,32 %	73,93 %	−208,58 %
Debt-to-Equity Ratio	0,25	0,47	0,1	0
Operating Profit Margin	8,14 %	12,03 %	10,22 %	−21,14 %
Current Ratio	1,33	0,83	1,25	0,58
Quick Ratio	1,33	0,83	1,25	0,58
Equity Ratio	0,25	0,06	0,4	0,15
Gross Profit Margin	17,83 %	17,57 %	15,02 %	0,25 %