CHRISTIANIA FIBERNETT AS

2742 GRUA

Finances

Share Ownership

Return on Equity

55,88 %

Current Ratio

1,71

Debt-to-Equity Ratio

0,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 362 000	1 110 000	1 176 000	1 247 000
Net Income	114 000	46 000	−3 000	101 000
Total Assets	726 000	630 000	747 000	816 000
Total Equity	204 000	195 000	148 000	151 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 362 000	1 110 000	1 176 000	1 247 000
Expenditure	1 193 000	1 037 000	1 156 000	1 097 000
Operating Profit	169 000	73 000	19 000	150 000
Financial Income	5 000	1 000	1 000	1 000
Financial Costs	12 000	14 000	23 000	19 000
Financial Balance	−7 000	−13 000	−22 000	−18 000
Earnings Before Tax	163 000	59 000	−4 000	131 000
Tax	49 000	13 000	−1 000	30 000
Net Income	114 000	46 000	−3 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	134 000	200 000	238 000	332 000
Total Current Assets	593 000	430 000	509 000	484 000
Total Assets	726 000	630 000	747 000	816 000
Total Retained Equity	174 000	165 000	118 000	121 000
Total Equity	204 000	195 000	148 000	151 000
Total Long-Term Debt	176 000	228 000	302 000	343 000
Total Current Debt	347 000	207 000	297 000	321 000
Total Equity and Debt	726 000	630 000	747 000	816 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 362 000	1 110 000	1 176 000	1 247 000
Other Income	0	0	0	0
Revenue	1 362 000	1 110 000	1 176 000	1 247 000
Cost of Goods Sold	17 000	15 000	22 000	20 000
Salary Costs	778 000	768 000	808 000	702 000
Depreciation	103 000	103 000	95 000	90 000
Impairment	0	0	0	0
Expenditure	1 193 000	1 037 000	1 156 000	1 097 000
Operating Profit	169 000	73 000	19 000	150 000
Financial Income	5 000	1 000	1 000	1 000
Financial Costs	12 000	14 000	23 000	19 000
Financial Balance	−7 000	−13 000	−22 000	−18 000
Dividends	0	0	0	100 000
Net Income	114 000	46 000	−3 000	101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	8 000	1 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	134 000	192 000	237 000	332 000
Total Tangible Assets	134 000	192 000	237 000	332 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	134 000	200 000	238 000	332 000
Stock	0	0	0	0
Total Investments	0	100 000	0	0
Cash, Bank	301 000	121 000	184 000	212 000
Total Current Assets	593 000	430 000	509 000	484 000
Total Assets	726 000	630 000	747 000	816 000
Total Equity	204 000	195 000	148 000	151 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	176 000	228 000	302 000	343 000
Creditors	21 000	16 000	15 000	22 000
Unpaid Taxes	173 000	99 000	177 000	108 000
Dividends	0	0	0	100 000
Other Current Debt	113 000	73 000	98 000	76 000
Total Current Debt	347 000	207 000	297 000	321 000
Total Equity and Debt	726 000	630 000	747 000	816 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,88 %	23,59 %	−2,03 %	66,89 %
Debt-to-Equity Ratio	0,86	1,17	2,04	2,27
Operating Profit Margin	12,41 %	6,58 %	1,62 %	12,03 %
Current Ratio	1,71	2,08	1,71	1,51
Quick Ratio	1,71	2,08	1,71	1,51
Equity Ratio	0,28	0,31	0,2	0,19
Gross Profit Margin	98,75 %	98,65 %	98,13 %	98,4 %