FOTOGRAF FISKUM AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

100 %

Current Ratio

0,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 125 000	958 000	707 000	806 000
Net Income	120 000	−4 000	21 000	−10 000
Total Assets	412 000	194 000	103 000	103 000
Total Equity	120 000	0	4 000	−18 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 125 000	958 000	707 000	806 000
Expenditure	978 000	963 000	684 000	816 000
Operating Profit	147 000	−5 000	22 000	−10 000
Financial Income	1 000	2 000	0	0
Financial Costs	0	0	0	1 000
Financial Balance	1 000	2 000	0	−1 000
Earnings Before Tax	148 000	−4 000	22 000	−10 000
Tax	27 000	0	1 000	0
Net Income	120 000	−4 000	21 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	136 000	53 000	0	0
Total Current Assets	276 000	141 000	103 000	103 000
Total Assets	412 000	194 000	103 000	103 000
Total Retained Equity	90 000	−30 000	−26 000	−48 000
Total Equity	120 000	0	4 000	−18 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	292 000	195 000	99 000	121 000
Total Equity and Debt	412 000	194 000	103 000	103 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 125 000	956 000	703 000	806 000
Other Income	0	3 000	4 000	0
Revenue	1 125 000	958 000	707 000	806 000
Cost of Goods Sold	0	0	0	0
Salary Costs	606 000	651 000	429 000	493 000
Depreciation	21 000	7 000	0	19 000
Impairment	0	0	0	0
Expenditure	978 000	963 000	684 000	816 000
Operating Profit	147 000	−5 000	22 000	−10 000
Financial Income	1 000	2 000	0	0
Financial Costs	0	0	0	1 000
Financial Balance	1 000	2 000	0	−1 000
Dividends	0	0	0	0
Net Income	120 000	−4 000	21 000	−10 000

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	124 000	41 000	0	0
Total Tangible Assets	124 000	41 000	0	0
Total Fiancial Fixed Assets	12 000	12 000	0	0
Total Fixed Assets	136 000	53 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	213 000	126 000	79 000	59 000
Total Current Assets	276 000	141 000	103 000	103 000
Total Assets	412 000	194 000	103 000	103 000
Total Equity	120 000	0	4 000	−18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	4 000	8 000	3 000
Unpaid Taxes	191 000	118 000	37 000	56 000
Dividends	0	0	0	0
Other Current Debt	66 000	73 000	53 000	61 000
Total Current Debt	292 000	195 000	99 000	121 000
Total Equity and Debt	412 000	194 000	103 000	103 000

Financial indicators	2022	2021	2020	2019
Return on Equity	100 %	-	525 %	55,56 %
Debt-to-Equity Ratio	0	-	0	−0
Operating Profit Margin	13,07 %	−0,52 %	3,11 %	−1,24 %
Current Ratio	0,95	0,72	1,04	0,85
Quick Ratio	0,95	0,72	1,04	0,85
Equity Ratio	0,29	0	0,04	−0,17
Gross Profit Margin	100 %	100 %	100 %	100 %