THOR FINE ART PHOTOGRAPHY AS

3880 DALEN

Finances

Share Ownership

Return on Equity

42,46 %

Current Ratio

0,38

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	149 000	604 000	90 000	66 000
Net Income	−121 000	4 000	−21 000	−106 000
Total Assets	365 000	399 000	148 000	106 000
Total Equity	−285 000	−164 000	−168 000	−147 000

Income (NOK)	2022	2021	2020	2019
Revenue	149 000	604 000	90 000	66 000
Expenditure	212 000	864 000	148 000	171 000
Operating Profit	−121 000	5 000	−21 000	−106 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	−121 000	4 000	−21 000	−106 000
Tax	0	0	0	0
Net Income	−121 000	4 000	−21 000	−106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	118 000	77 000	82 000	105 000
Total Current Assets	247 000	322 000	66 000	1 000
Total Assets	365 000	399 000	148 000	106 000
Total Retained Equity	−315 000	−194 000	−198 000	−177 000
Total Equity	−285 000	−164 000	−168 000	−147 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	650 000	563 000	316 000	253 000
Total Equity and Debt	365 000	399 000	148 000	106 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	149 000	604 000	48 000	66 000
Other Income	0	0	42 000	0
Revenue	149 000	604 000	90 000	66 000
Cost of Goods Sold	51 000	607 000	42 000	68 000
Salary Costs	0	0	0	0
Depreciation	35 000	25 000	23 000	23 000
Impairment	0	0	0	0
Expenditure	212 000	864 000	148 000	171 000
Operating Profit	−121 000	5 000	−21 000	−106 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	−121 000	4 000	−21 000	−106 000

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	118 000	77 000	82 000	105 000
Total Tangible Assets	118 000	77 000	82 000	105 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	118 000	77 000	82 000	105 000
Stock	245 000	304 000	38 000	0
Total Investments	0	0	0	0
Cash, Bank	1 000	0	24 000	1 000
Total Current Assets	247 000	322 000	66 000	1 000
Total Assets	365 000	399 000	148 000	106 000
Total Equity	−285 000	−164 000	−168 000	−147 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	−19 000	0	0
Unpaid Taxes	0	0	0	3 000
Dividends	0	0	0	0
Other Current Debt	650 000	582 000	316 000	250 000
Total Current Debt	650 000	563 000	316 000	253 000
Total Equity and Debt	365 000	399 000	148 000	106 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,46 %	−2,44 %	12,5 %	72,11 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−81,21 %	0,83 %	−23,33 %	−160,61 %
Current Ratio	0,38	0,57	0,21	0
Quick Ratio	0,61	1,24	0,24	0
Equity Ratio	−0,78	−0,41	−1,14	−1,39
Gross Profit Margin	65,77 %	−0,5 %	53,33 %	−3,03 %