FOTOGRAF NADIA FRANTSEN AS

0372 OSLO

Finances

Share Ownership

Return on Equity

1,29 %

Current Ratio

21,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	265 000	1 852 000	1 572 000	435 000
Net Income	49 000	708 000	734 000	179 000
Total Assets	3 928 000	4 150 000	3 463 000	2 528 000
Total Equity	3 801 000	3 753 000	3 045 000	2 311 000

Income (NOK)	2022	2021	2020	2019
Revenue	265 000	1 852 000	1 572 000	435 000
Expenditure	209 000	946 000	836 000	419 000
Operating Profit	55 000	907 000	736 000	15 000
Financial Income	12 000	0	159 000	172 000
Financial Costs	0	0	1 000	−1 000
Financial Balance	12 000	0	158 000	173 000
Earnings Before Tax	67 000	907 000	894 000	188 000
Tax	19 000	200 000	161 000	9 000
Net Income	49 000	708 000	734 000	179 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 188 000	1 165 000	1 216 000	976 000
Total Current Assets	2 740 000	2 985 000	2 247 000	1 552 000
Total Assets	3 928 000	4 150 000	3 463 000	2 528 000
Total Retained Equity	3 780 000	3 731 000	3 023 000	2 290 000
Total Equity	3 801 000	3 753 000	3 045 000	2 311 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	126 000	397 000	418 000	217 000
Total Equity and Debt	3 928 000	4 150 000	3 463 000	2 528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	265 000	1 843 000	1 536 000	430 000
Other Income	0	9 000	36 000	5 000
Revenue	265 000	1 852 000	1 572 000	435 000
Cost of Goods Sold	0	233 000	142 000	41 000
Salary Costs	109 000	528 000	494 000	286 000
Depreciation	35 000	35 000	27 000	14 000
Impairment	0	0	0	0
Expenditure	209 000	946 000	836 000	419 000
Operating Profit	55 000	907 000	736 000	15 000
Financial Income	12 000	0	159 000	172 000
Financial Costs	0	0	1 000	−1 000
Financial Balance	12 000	0	158 000	173 000
Dividends	0	0	0	1 463 000
Net Income	49 000	708 000	734 000	179 000

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	72 000	69 000	103 000	57 000
Total Tangible Assets	72 000	69 000	103 000	57 000
Total Fiancial Fixed Assets	1 116 000	1 096 000	1 113 000	919 000
Total Fixed Assets	1 188 000	1 165 000	1 216 000	976 000
Stock	0	0	0	0
Total Investments	20 000	20 000	0	0
Cash, Bank	2 660 000	2 811 000	2 214 000	1 323 000
Total Current Assets	2 740 000	2 985 000	2 247 000	1 552 000
Total Assets	3 928 000	4 150 000	3 463 000	2 528 000
Total Equity	3 801 000	3 753 000	3 045 000	2 311 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	−13 000	2 000	1 000
Unpaid Taxes	88 000	166 000	182 000	147 000
Dividends	0	0	0	1 463 000
Other Current Debt	19 000	45 000	74 000	69 000
Total Current Debt	126 000	397 000	418 000	217 000
Total Equity and Debt	3 928 000	4 150 000	3 463 000	2 528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,29 %	18,86 %	24,11 %	7,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,75 %	48,97 %	46,82 %	3,45 %
Current Ratio	21,75	7,52	5,38	7,15
Quick Ratio	21,75	7,52	5,38	7,15
Equity Ratio	0,97	0,9	0,88	0,91
Gross Profit Margin	100 %	87,42 %	90,97 %	90,57 %