FOTOGRAF MATS JENSAAS AS

8006 BODØ

Finances

Share Ownership

Return on Equity

−0,9 %

Current Ratio

2,67

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 171 000	2 433 000	2 122 000	1 936 000
Net Income	−4 000	176 000	392 000	−122 000
Total Assets	1 039 000	1 325 000	1 171 000	653 000
Total Equity	444 000	449 000	273 000	−120 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 171 000	2 433 000	2 122 000	1 936 000
Expenditure	2 176 000	2 210 000	1 683 000	2 057 000
Operating Profit	−5 000	223 000	438 000	−121 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	4 000	1 000
Financial Balance	1 000	0	−4 000	−1 000
Earnings Before Tax	−4 000	223 000	434 000	−122 000
Tax	0	47 000	42 000	0
Net Income	−4 000	176 000	392 000	−122 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	59 000	28 000	35 000	5 000
Total Current Assets	981 000	1 297 000	1 136 000	648 000
Total Assets	1 039 000	1 325 000	1 171 000	653 000
Total Retained Equity	414 000	419 000	243 000	−150 000
Total Equity	444 000	449 000	273 000	−120 000
Total Long-Term Debt	227 000	440 000	442 000	442 000
Total Current Debt	368 000	436 000	457 000	331 000
Total Equity and Debt	1 039 000	1 325 000	1 171 000	653 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 162 000	2 214 000	2 105 000	1 936 000
Other Income	9 000	219 000	16 000	0
Revenue	2 171 000	2 433 000	2 122 000	1 936 000
Cost of Goods Sold	455 000	617 000	412 000	517 000
Salary Costs	1 250 000	1 076 000	852 000	918 000
Depreciation	8 000	7 000	5 000	23 000
Impairment	0	0	0	0
Expenditure	2 176 000	2 210 000	1 683 000	2 057 000
Operating Profit	−5 000	223 000	438 000	−121 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	4 000	1 000
Financial Balance	1 000	0	−4 000	−1 000
Dividends	0	0	0	0
Net Income	−4 000	176 000	392 000	−122 000

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	59 000	28 000	35 000	5 000
Total Tangible Assets	59 000	28 000	35 000	5 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	59 000	28 000	35 000	5 000
Stock	207 000	83 000	134 000	97 000
Total Investments	0	0	0	0
Cash, Bank	664 000	1 163 000	889 000	512 000
Total Current Assets	981 000	1 297 000	1 136 000	648 000
Total Assets	1 039 000	1 325 000	1 171 000	653 000
Total Equity	444 000	449 000	273 000	−120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	227 000	440 000	442 000	442 000
Creditors	78 000	59 000	47 000	39 000
Unpaid Taxes	178 000	235 000	243 000	160 000
Dividends	0	0	0	0
Other Current Debt	111 000	94 000	125 000	132 000
Total Current Debt	368 000	436 000	457 000	331 000
Total Equity and Debt	1 039 000	1 325 000	1 171 000	653 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,9 %	39,2 %	143,59 %	101,67 %
Debt-to-Equity Ratio	0,51	0,98	1,62	−3,68
Operating Profit Margin	−0,23 %	9,17 %	20,64 %	−6,25 %
Current Ratio	2,67	2,97	2,49	1,96
Quick Ratio	6,09	3,67	3,52	2,77
Equity Ratio	0,43	0,34	0,23	−0,18
Gross Profit Margin	79,04 %	74,64 %	80,58 %	73,3 %