FOTOGRAF SARA JOHANNESSEN AS

1672 KRÅKERØY

Finances

Share Ownership

Return on Equity

101,23 %

Current Ratio

1,45

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 211 000	4 343 000	3 025 000	2 231 000
Net Income	412 000	810 000	399 000	398 000
Total Assets	1 357 000	1 525 000	1 256 000	1 117 000
Total Equity	407 000	395 000	85 000	186 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 211 000	4 343 000	3 025 000	2 231 000
Expenditure	3 667 000	3 295 000	2 497 000	1 704 000
Operating Profit	545 000	1 048 000	529 000	527 000
Financial Income	0	0	0	0
Financial Costs	8 000	5 000	4 000	11 000
Financial Balance	−8 000	−5 000	−4 000	−11 000
Earnings Before Tax	536 000	1 043 000	525 000	517 000
Tax	125 000	233 000	127 000	119 000
Net Income	412 000	810 000	399 000	398 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	87 000	132 000	219 000
Total Current Assets	1 339 000	1 438 000	1 124 000	898 000
Total Assets	1 357 000	1 525 000	1 256 000	1 117 000
Total Retained Equity	377 000	365 000	55 000	156 000
Total Equity	407 000	395 000	85 000	186 000
Total Long-Term Debt	24 000	60 000	102 000	136 000
Total Current Debt	926 000	1 070 000	1 069 000	795 000
Total Equity and Debt	1 357 000	1 525 000	1 256 000	1 117 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 211 000	4 343 000	3 025 000	2 169 000
Other Income	0	0	0	62 000
Revenue	4 211 000	4 343 000	3 025 000	2 231 000
Cost of Goods Sold	736 000	427 000	21 000	0
Salary Costs	1 185 000	1 356 000	907 000	775 000
Depreciation	45 000	45 000	87 000	106 000
Impairment	0	0	0	0
Expenditure	3 667 000	3 295 000	2 497 000	1 704 000
Operating Profit	545 000	1 048 000	529 000	527 000
Financial Income	0	0	0	0
Financial Costs	8 000	5 000	4 000	11 000
Financial Balance	−8 000	−5 000	−4 000	−11 000
Dividends	400 000	500 000	500 000	500 000
Net Income	412 000	810 000	399 000	398 000

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	18 000	63 000	108 000	195 000
Total Tangible Assets	18 000	63 000	108 000	195 000
Total Fiancial Fixed Assets	0	24 000	24 000	24 000
Total Fixed Assets	18 000	87 000	132 000	219 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 236 000	1 171 000	1 090 000	528 000
Total Current Assets	1 339 000	1 438 000	1 124 000	898 000
Total Assets	1 357 000	1 525 000	1 256 000	1 117 000
Total Equity	407 000	395 000	85 000	186 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 000	60 000	102 000	136 000
Creditors	55 000	5 000	65 000	17 000
Unpaid Taxes	219 000	213 000	226 000	80 000
Dividends	400 000	500 000	500 000	500 000
Other Current Debt	127 000	119 000	152 000	74 000
Total Current Debt	926 000	1 070 000	1 069 000	795 000
Total Equity and Debt	1 357 000	1 525 000	1 256 000	1 117 000

Financial indicators	2022	2021	2020	2019
Return on Equity	101,23 %	205,06 %	469,41 %	213,98 %
Debt-to-Equity Ratio	0,06	0,15	1,2	0,73
Operating Profit Margin	12,94 %	24,13 %	17,49 %	23,62 %
Current Ratio	1,45	1,34	1,05	1,13
Quick Ratio	1,45	1,34	1,05	1,13
Equity Ratio	0,3	0,26	0,07	0,17
Gross Profit Margin	82,52 %	90,17 %	99,31 %	100 %