FJELLBERG FOTO AS

7012 TRONDHEIM

Finances

Share Ownership

Return on Equity

26,11 %

Current Ratio

2,09

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	894 000	675 000	618 000	488 000
Net Income	94 000	42 000	96 000	64 000
Total Assets	659 000	441 000	398 000	269 000
Total Equity	360 000	266 000	224 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	894 000	675 000	618 000	488 000
Expenditure	772 000	620 000	495 000	400 000
Operating Profit	120 000	53 000	123 000	88 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	6 000
Financial Balance	0	0	0	−6 000
Earnings Before Tax	120 000	53 000	123 000	82 000
Tax	26 000	12 000	27 000	18 000
Net Income	94 000	42 000	96 000	64 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	58 000	0	2 000
Total Current Assets	622 000	382 000	398 000	267 000
Total Assets	659 000	441 000	398 000	269 000
Total Retained Equity	330 000	236 000	194 000	99 000
Total Equity	360 000	266 000	224 000	129 000
Total Long-Term Debt	2 000	3 000	0	0
Total Current Debt	298 000	172 000	174 000	140 000
Total Equity and Debt	659 000	441 000	398 000	269 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	894 000	675 000	618 000	488 000
Other Income	0	0	0	0
Revenue	894 000	675 000	618 000	488 000
Cost of Goods Sold	42 000	53 000	57 000	24 000
Salary Costs	416 000	286 000	237 000	193 000
Depreciation	21 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	772 000	620 000	495 000	400 000
Operating Profit	120 000	53 000	123 000	88 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	6 000
Financial Balance	0	0	0	−6 000
Dividends	0	0	0	0
Net Income	94 000	42 000	96 000	64 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	59 000	0	0
Total Tangible Assets	37 000	59 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 000	58 000	0	2 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	622 000	382 000	398 000	267 000
Total Current Assets	622 000	382 000	398 000	267 000
Total Assets	659 000	441 000	398 000	269 000
Total Equity	360 000	266 000	224 000	129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	3 000	0	0
Creditors	0	0	0	10 000
Unpaid Taxes	214 000	126 000	116 000	110 000
Dividends	0	0	0	0
Other Current Debt	56 000	37 000	33 000	20 000
Total Current Debt	298 000	172 000	174 000	140 000
Total Equity and Debt	659 000	441 000	398 000	269 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,11 %	15,79 %	42,86 %	49,61 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	13,42 %	7,85 %	19,9 %	18,03 %
Current Ratio	2,09	2,22	2,29	1,91
Quick Ratio	2,09	2,22	2,29	1,91
Equity Ratio	0,55	0,6	0,56	0,48
Gross Profit Margin	95,3 %	92,15 %	90,78 %	95,08 %