CHRISTIANIA TOTALENTREPRENØR AS

0656 OSLO

Finances

Share Ownership

Return on Equity

94,66 %

Current Ratio

3,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 948 000	47 297 000	32 962 000	27 435 000
Net Income	1 488 000	1 239 000	2 162 000	−963 000
Total Assets	2 190 000	12 878 000	9 703 000	10 134 000
Total Equity	1 572 000	3 703 000	2 463 000	301 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 948 000	47 297 000	32 962 000	27 435 000
Expenditure	10 086 000	45 685 000	30 468 000	28 374 000
Operating Profit	1 863 000	1 613 000	2 495 000	−940 000
Financial Income	6 000	9 000	2 000	2 000
Financial Costs	0	0	1 000	26 000
Financial Balance	6 000	9 000	1 000	−24 000
Earnings Before Tax	1 869 000	1 622 000	2 496 000	−963 000
Tax	381 000	383 000	333 000	0
Net Income	1 488 000	1 239 000	2 162 000	−963 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	216 000	677 000	950 000	1 054 000
Total Current Assets	1 974 000	12 201 000	8 753 000	9 080 000
Total Assets	2 190 000	12 878 000	9 703 000	10 134 000
Total Retained Equity	1 488 000	3 619 000	2 379 000	217 000
Total Equity	1 572 000	3 703 000	2 463 000	301 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	618 000	9 175 000	7 240 000	9 832 000
Total Equity and Debt	2 190 000	12 878 000	9 703 000	10 134 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 767 000	47 249 000	32 962 000	27 435 000
Other Income	181 000	48 000	0	0
Revenue	11 948 000	47 297 000	32 962 000	27 435 000
Cost of Goods Sold	4 784 000	33 652 000	19 640 000	12 980 000
Salary Costs	2 273 000	2 923 000	3 346 000	5 948 000
Depreciation	148 000	227 000	246 000	284 000
Impairment	24 000	0	0	0
Expenditure	10 086 000	45 685 000	30 468 000	28 374 000
Operating Profit	1 863 000	1 613 000	2 495 000	−940 000
Financial Income	6 000	9 000	2 000	2 000
Financial Costs	0	0	1 000	26 000
Financial Balance	6 000	9 000	1 000	−24 000
Dividends	3 619 000	0	0	0
Net Income	1 488 000	1 239 000	2 162 000	−963 000

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	293 000	566 000	670 000
Total Tangible Assets	0	293 000	566 000	670 000
Total Fiancial Fixed Assets	216 000	384 000	384 000	384 000
Total Fixed Assets	216 000	677 000	950 000	1 054 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 957 000	498 000	981 000	625 000
Total Current Assets	1 974 000	12 201 000	8 753 000	9 080 000
Total Assets	2 190 000	12 878 000	9 703 000	10 134 000
Total Equity	1 572 000	3 703 000	2 463 000	301 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	5 759 000	2 738 000	8 402 000
Unpaid Taxes	108 000	806 000	1 117 000	941 000
Dividends	3 619 000	0	0	0
Other Current Debt	129 000	2 227 000	3 051 000	489 000
Total Current Debt	618 000	9 175 000	7 240 000	9 832 000
Total Equity and Debt	2 190 000	12 878 000	9 703 000	10 134 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,66 %	33,46 %	87,78 %	−319,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,59 %	3,41 %	7,57 %	−3,43 %
Current Ratio	3,19	1,33	1,21	0,92
Quick Ratio	3,19	1,33	1,21	0,92
Equity Ratio	0,72	0,29	0,25	0,03
Gross Profit Margin	59,96 %	28,85 %	40,42 %	52,69 %