CHRISTIANIA REGNSKAPSBYRÅ AS

0671 OSLO

Finances

Share Ownership

Return on Equity

32,34 %

Current Ratio

5,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 355 000	2 589 000	2 517 000	2 868 000
Net Income	814 000	435 000	502 000	175 000
Total Assets	3 034 000	2 188 000	1 666 000	1 568 000
Total Equity	2 517 000	1 703 000	1 269 000	766 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 355 000	2 589 000	2 517 000	2 868 000
Expenditure	2 314 000	2 020 000	1 875 000	2 630 000
Operating Profit	1 040 000	569 000	642 000	238 000
Financial Income	11 000	3 000	4 000	4 000
Financial Costs	0	1 000	2 000	12 000
Financial Balance	11 000	2 000	2 000	−8 000
Earnings Before Tax	1 051 000	571 000	644 000	230 000
Tax	237 000	137 000	142 000	55 000
Net Income	814 000	435 000	502 000	175 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	130 000	235 000	95 000
Total Current Assets	2 974 000	2 058 000	1 431 000	1 472 000
Total Assets	3 034 000	2 188 000	1 666 000	1 568 000
Total Retained Equity	2 417 000	1 603 000	1 169 000	666 000
Total Equity	2 517 000	1 703 000	1 269 000	766 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	517 000	485 000	397 000	801 000
Total Equity and Debt	3 034 000	2 188 000	1 666 000	1 568 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 349 000	2 588 000	2 516 000	2 868 000
Other Income	6 000	2 000	1 000	0
Revenue	3 355 000	2 589 000	2 517 000	2 868 000
Cost of Goods Sold	664 000	564 000	564 000	564 000
Salary Costs	881 000	903 000	959 000	1 294 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 314 000	2 020 000	1 875 000	2 630 000
Operating Profit	1 040 000	569 000	642 000	238 000
Financial Income	11 000	3 000	4 000	4 000
Financial Costs	0	1 000	2 000	12 000
Financial Balance	11 000	2 000	2 000	−8 000
Dividends	0	0	0	0
Net Income	814 000	435 000	502 000	175 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	33 000	95 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	60 000	130 000	202 000	0
Total Fixed Assets	60 000	130 000	235 000	95 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 702 000	1 737 000	1 133 000	1 006 000
Total Current Assets	2 974 000	2 058 000	1 431 000	1 472 000
Total Assets	3 034 000	2 188 000	1 666 000	1 568 000
Total Equity	2 517 000	1 703 000	1 269 000	766 000
Short-Term Group Debt	0	0	40 000	0
Total Long-Term Debt	0	0	0	0
Creditors	52 000	226 000	95 000	430 000
Unpaid Taxes	138 000	63 000	92 000	161 000
Dividends	0	0	0	0
Other Current Debt	90 000	92 000	91 000	112 000
Total Current Debt	517 000	485 000	397 000	801 000
Total Equity and Debt	3 034 000	2 188 000	1 666 000	1 568 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,34 %	25,54 %	39,56 %	22,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31 %	21,98 %	25,51 %	8,3 %
Current Ratio	5,75	4,24	3,6	1,84
Quick Ratio	5,75	4,24	3,6	1,84
Equity Ratio	0,83	0,78	0,76	0,49
Gross Profit Margin	80,21 %	78,22 %	77,59 %	80,33 %