CHOP STICKS SIRKUS AS

7044 TRONDHEIM

Finances

Return on Equity

22,73 %

Current Ratio

1,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 045 000	5 024 000	4 727 000	5 591 000
Net Income	390 000	122 000	14 000	502 000
Total Assets	3 106 000	3 147 000	2 482 000	2 812 000
Total Equity	1 716 000	1 524 000	1 402 000	1 388 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 045 000	5 024 000	4 727 000	5 591 000
Expenditure	5 546 000	4 862 000	4 709 000	4 954 000
Operating Profit	498 000	161 000	17 000	637 000
Financial Income	2 000	1 000	3 000	7 000
Financial Costs	0	5 000	2 000	0
Financial Balance	2 000	−4 000	1 000	7 000
Earnings Before Tax	500 000	157 000	18 000	643 000
Tax	110 000	35 000	4 000	141 000
Net Income	390 000	122 000	14 000	502 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	634 000	922 000	1 028 000	1 080 000
Total Current Assets	2 472 000	2 225 000	1 454 000	1 732 000
Total Assets	3 106 000	3 147 000	2 482 000	2 812 000
Total Retained Equity	1 686 000	1 494 000	1 372 000	1 358 000
Total Equity	1 716 000	1 524 000	1 402 000	1 388 000
Total Long-Term Debt	0	12 000	25 000	35 000
Total Current Debt	1 390 000	1 611 000	1 056 000	1 389 000
Total Equity and Debt	3 106 000	3 147 000	2 482 000	2 812 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 045 000	5 024 000	4 654 000	5 591 000
Other Income	0	0	73 000	0
Revenue	6 045 000	5 024 000	4 727 000	5 591 000
Cost of Goods Sold	2 217 000	1 843 000	1 804 000	1 820 000
Salary Costs	2 254 000	2 044 000	1 970 000	2 041 000
Depreciation	106 000	106 000	106 000	106 000
Impairment	0	0	0	0
Expenditure	5 546 000	4 862 000	4 709 000	4 954 000
Operating Profit	498 000	161 000	17 000	637 000
Financial Income	2 000	1 000	3 000	7 000
Financial Costs	0	5 000	2 000	0
Financial Balance	2 000	−4 000	1 000	7 000
Dividends	0	0	0	0
Net Income	390 000	122 000	14 000	502 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	140 000	246 000	353 000	459 000
Total Tangible Assets	140 000	246 000	353 000	459 000
Total Fiancial Fixed Assets	492 000	676 000	676 000	621 000
Total Fixed Assets	634 000	922 000	1 028 000	1 080 000
Stock	25 000	22 000	19 000	21 000
Total Investments	0	0	0	0
Cash, Bank	2 377 000	2 151 000	1 412 000	1 641 000
Total Current Assets	2 472 000	2 225 000	1 454 000	1 732 000
Total Assets	3 106 000	3 147 000	2 482 000	2 812 000
Total Equity	1 716 000	1 524 000	1 402 000	1 388 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	12 000	25 000	35 000
Creditors	388 000	777 000	331 000	338 000
Unpaid Taxes	319 000	297 000	244 000	304 000
Dividends	0	0	0	0
Other Current Debt	558 000	490 000	466 000	599 000
Total Current Debt	1 390 000	1 611 000	1 056 000	1 389 000
Total Equity and Debt	3 106 000	3 147 000	2 482 000	2 812 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,73 %	8,01 %	1 %	36,17 %
Debt-to-Equity Ratio	0	0,01	0,02	0,03
Operating Profit Margin	8,24 %	3,2 %	0,36 %	11,39 %
Current Ratio	1,78	1,38	1,38	1,25
Quick Ratio	1,81	1,4	1,4	1,27
Equity Ratio	0,55	0,48	0,56	0,49
Gross Profit Margin	63,33 %	63,32 %	61,84 %	67,45 %