PHOTO ROULETTE AS

1179 OSLO

Finances

Share Ownership

Return on Equity

13 600 %

Current Ratio

0,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 050 000	5 627 000	6 290 000	1 989 000
Net Income	4 896 000	3 883 000	3 437 000	995 000
Total Assets	6 350 000	5 049 000	4 439 000	1 310 000
Total Equity	36 000	50 000	67 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 050 000	5 627 000	6 290 000	1 989 000
Expenditure	769 000	650 000	1 882 000	715 000
Operating Profit	6 280 000	4 978 000	4 408 000	1 275 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	6 280 000	4 978 000	4 406 000	1 275 000
Tax	1 384 000	1 095 000	970 000	281 000
Net Income	4 896 000	3 883 000	3 437 000	995 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	75 000	105 000	65 000	0
Total Current Assets	6 276 000	4 944 000	4 374 000	1 310 000
Total Assets	6 350 000	5 049 000	4 439 000	1 310 000
Total Retained Equity	6 000	20 000	37 000	0
Total Equity	36 000	50 000	67 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 314 000	4 999 000	4 372 000	1 280 000
Total Equity and Debt	6 350 000	5 049 000	4 439 000	1 310 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 050 000	5 627 000	6 290 000	1 989 000
Other Income	0	0	0	0
Revenue	7 050 000	5 627 000	6 290 000	1 989 000
Cost of Goods Sold	0	0	0	0
Salary Costs	239 000	330 000	1 585 000	434 000
Depreciation	30 000	30 000	16 000	0
Impairment	0	0	0	0
Expenditure	769 000	650 000	1 882 000	715 000
Operating Profit	6 280 000	4 978 000	4 408 000	1 275 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−1 000	0
Dividends	4 910 000	3 900 000	3 400 000	999 000
Net Income	4 896 000	3 883 000	3 437 000	995 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	75 000	105 000	65 000	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	0	0	0	0
Total Fixed Assets	75 000	105 000	65 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 276 000	4 941 000	4 372 000	1 310 000
Total Current Assets	6 276 000	4 944 000	4 374 000	1 310 000
Total Assets	6 350 000	5 049 000	4 439 000	1 310 000
Total Equity	36 000	50 000	67 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	1 000	4 000	3 000	0
Dividends	4 910 000	3 900 000	3 400 000	999 000
Other Current Debt	20 000	0	0	0
Total Current Debt	6 314 000	4 999 000	4 372 000	1 280 000
Total Equity and Debt	6 350 000	5 049 000	4 439 000	1 310 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13 600 %	7 766 %	5 129,85 %	3 316,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	89,08 %	88,47 %	70,08 %	64,1 %
Current Ratio	0,99	0,99	1	1,02
Quick Ratio	0,99	0,99	1	1,02
Equity Ratio	0,01	0,01	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %