CHRISTIANIA OPPMERKING AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

80,86 %

Current Ratio

2,22

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 018 000	7 202 000	6 911 000	5 356 000
Net Income	2 205 000	2 173 000	1 689 000	1 238 000
Total Assets	4 883 000	4 882 000	5 122 000	4 649 000
Total Equity	2 727 000	2 622 000	449 000	1 660 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 018 000	7 202 000	6 911 000	5 356 000
Expenditure	4 180 000	4 408 000	4 736 000	3 756 000
Operating Profit	2 838 000	2 793 000	2 176 000	1 600 000
Financial Income	0	0	1 000	1 000
Financial Costs	11 000	7 000	11 000	13 000
Financial Balance	−11 000	−7 000	−10 000	−12 000
Earnings Before Tax	2 828 000	2 786 000	2 166 000	1 588 000
Tax	622 000	613 000	476 000	350 000
Net Income	2 205 000	2 173 000	1 689 000	1 238 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	211 000	120 000	305 000	553 000
Total Current Assets	4 672 000	4 761 000	4 816 000	4 096 000
Total Assets	4 883 000	4 882 000	5 122 000	4 649 000
Total Retained Equity	2 307 000	2 201 000	28 000	1 239 000
Total Equity	2 727 000	2 622 000	449 000	1 660 000
Total Long-Term Debt	48 000	97 000	145 000	191 000
Total Current Debt	2 108 000	2 162 000	4 527 000	2 798 000
Total Equity and Debt	4 883 000	4 882 000	5 122 000	4 649 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 018 000	7 202 000	6 911 000	5 356 000
Other Income	0	0	0	0
Revenue	7 018 000	7 202 000	6 911 000	5 356 000
Cost of Goods Sold	938 000	1 182 000	1 317 000	554 000
Salary Costs	2 240 000	2 347 000	2 417 000	2 408 000
Depreciation	48 000	199 000	269 000	347 000
Impairment	0	0	0	0
Expenditure	4 180 000	4 408 000	4 736 000	3 756 000
Operating Profit	2 838 000	2 793 000	2 176 000	1 600 000
Financial Income	0	0	1 000	1 000
Financial Costs	11 000	7 000	11 000	13 000
Financial Balance	−11 000	−7 000	−10 000	−12 000
Dividends	2 100 000	0	2 900 000	3 798 000
Net Income	2 205 000	2 173 000	1 689 000	1 238 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	74 000	99 000	86 000	65 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	137 000	0	0	36 000
Fixtures	0	21 000	220 000	452 000
Total Tangible Assets	137 000	21 000	220 000	488 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	211 000	120 000	305 000	553 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 885 000	2 374 000	3 742 000	2 342 000
Total Current Assets	4 672 000	4 761 000	4 816 000	4 096 000
Total Assets	4 883 000	4 882 000	5 122 000	4 649 000
Total Equity	2 727 000	2 622 000	449 000	1 660 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	48 000	97 000	145 000	191 000
Creditors	141 000	166 000	49 000	48 000
Unpaid Taxes	1 111 000	1 098 000	785 000	707 000
Dividends	2 100 000	0	2 900 000	3 798 000
Other Current Debt	259 000	271 000	296 000	395 000
Total Current Debt	2 108 000	2 162 000	4 527 000	2 798 000
Total Equity and Debt	4 883 000	4 882 000	5 122 000	4 649 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80,86 %	82,88 %	376,17 %	74,58 %
Debt-to-Equity Ratio	0,02	0,04	0,32	0,12
Operating Profit Margin	40,44 %	38,78 %	31,49 %	29,87 %
Current Ratio	2,22	2,2	1,06	1,46
Quick Ratio	2,22	2,2	1,06	1,46
Equity Ratio	0,56	0,54	0,09	0,36
Gross Profit Margin	86,63 %	83,59 %	80,94 %	89,66 %