NARVIK FOTKLINIKK AS

8514 NARVIK

Finances

Return on Equity

15,79 %

Current Ratio

2,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 152 000	1 016 000	987 000	996 000
Net Income	93 000	11 000	44 000	−2 000
Total Assets	775 000	687 000	613 000	587 000
Total Equity	589 000	496 000	485 000	442 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 152 000	1 016 000	987 000	996 000
Expenditure	1 044 000	1 003 000	926 000	999 000
Operating Profit	118 000	14 000	56 000	−3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	119 000	14 000	56 000	−3 000
Tax	26 000	3 000	12 000	−1 000
Net Income	93 000	11 000	44 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	235 000	245 000	255 000	264 000
Total Current Assets	540 000	443 000	358 000	323 000
Total Assets	775 000	687 000	613 000	587 000
Total Retained Equity	559 000	466 000	455 000	412 000
Total Equity	589 000	496 000	485 000	442 000
Total Long-Term Debt	1 000	2 000	3 000	0
Total Current Debt	185 000	189 000	124 000	145 000
Total Equity and Debt	775 000	687 000	613 000	587 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 152 000	1 016 000	987 000	996 000
Other Income	0	0	0	0
Revenue	1 152 000	1 016 000	987 000	996 000
Cost of Goods Sold	103 000	93 000	57 000	60 000
Salary Costs	652 000	628 000	584 000	610 000
Depreciation	10 000	10 000	10 000	6 000
Impairment	0	0	0	0
Expenditure	1 044 000	1 003 000	926 000	999 000
Operating Profit	118 000	14 000	56 000	−3 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	93 000	11 000	44 000	−2 000

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	22 000	32 000	41 000	51 000
Total Tangible Assets	22 000	32 000	41 000	51 000
Total Fiancial Fixed Assets	213 000	213 000	213 000	213 000
Total Fixed Assets	235 000	245 000	255 000	264 000
Stock	43 000	33 000	32 000	37 000
Total Investments	0	0	0	0
Cash, Bank	477 000	393 000	310 000	271 000
Total Current Assets	540 000	443 000	358 000	323 000
Total Assets	775 000	687 000	613 000	587 000
Total Equity	589 000	496 000	485 000	442 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	3 000	0
Creditors	9 000	9 000	0	−1 000
Unpaid Taxes	34 000	34 000	5 000	43 000
Dividends	0	0	0	0
Other Current Debt	114 000	142 000	110 000	104 000
Total Current Debt	185 000	189 000	124 000	145 000
Total Equity and Debt	775 000	687 000	613 000	587 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,79 %	2,22 %	9,07 %	−0,45 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	10,24 %	1,38 %	5,67 %	−0,3 %
Current Ratio	2,92	2,34	2,89	2,23
Quick Ratio	3,8	2,84	3,89	2,99
Equity Ratio	0,76	0,72	0,79	0,75
Gross Profit Margin	91,06 %	90,85 %	94,22 %	93,98 %