CHRISTIANIA 1 AS

5918 FREKHAUG

Finances

Return on Equity

74,24 %

Current Ratio

1,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	49 000	49 000	0	0
Net Income	4 915 000	3 819 000	−119 000	1 435 000
Total Assets	13 915 000	9 699 000	9 682 000	6 285 000
Total Equity	6 620 000	4 705 000	3 886 000	5 004 000

Income (NOK)	2022	2021	2020	2019
Revenue	49 000	49 000	0	0
Expenditure	218 000	108 000	3 378 000	105 000
Operating Profit	−170 000	−59 000	−3 378 000	−105 000
Financial Income	5 162 000	4 966 000	4 150 000	1 540 000
Financial Costs	77 000	11 000	0	0
Financial Balance	5 085 000	4 955 000	4 150 000	1 540 000
Earnings Before Tax	4 915 000	4 896 000	771 000	1 435 000
Tax	0	1 077 000	890 000	0
Net Income	4 915 000	3 819 000	−119 000	1 435 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 000	4 267 000	3 966 000	75 000
Total Current Assets	13 875 000	5 431 000	5 716 000	6 210 000
Total Assets	13 915 000	9 699 000	9 682 000	6 285 000
Total Retained Equity	6 520 000	4 605 000	3 786 000	4 904 000
Total Equity	6 620 000	4 705 000	3 886 000	5 004 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 295 000	4 994 000	5 796 000	1 280 000
Total Equity and Debt	13 915 000	9 699 000	9 682 000	6 285 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	49 000	49 000	0	0
Other Income	0	0	0	0
Revenue	49 000	49 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	139 000	72 000	72 000	72 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	218 000	108 000	3 378 000	105 000
Operating Profit	−170 000	−59 000	−3 378 000	−105 000
Financial Income	5 162 000	4 966 000	4 150 000	1 540 000
Financial Costs	77 000	11 000	0	0
Financial Balance	5 085 000	4 955 000	4 150 000	1 540 000
Dividends	0	0	0	0
Net Income	4 915 000	3 819 000	−119 000	1 435 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	40 000	4 267 000	3 966 000	75 000
Total Fixed Assets	40 000	4 267 000	3 966 000	75 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 191 000	186 000	295 000	4 044 000
Total Current Assets	13 875 000	5 431 000	5 716 000	6 210 000
Total Assets	13 915 000	9 699 000	9 682 000	6 285 000
Total Equity	6 620 000	4 705 000	3 886 000	5 004 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	6 000	5 000	7 000	4 000
Dividends	0	0	0	0
Other Current Debt	7 289 000	3 912 000	4 899 000	1 276 000
Total Current Debt	7 295 000	4 994 000	5 796 000	1 280 000
Total Equity and Debt	13 915 000	9 699 000	9 682 000	6 285 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,24 %	81,17 %	−3,06 %	28,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−346,94 %	−120,41 %	-	-
Current Ratio	1,9	1,09	0,99	4,85
Quick Ratio	1,9	1,09	0,99	4,85
Equity Ratio	0,48	0,49	0,4	0,8
Gross Profit Margin	100 %	100 %	-	-