FOTOGRAF SUNE ERIKSEN AS

0566 OSLO

Finances

Share Ownership

Return on Equity

−44,74 %

Current Ratio

1,1

Debt-to-Equity Ratio

3,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 483 000	3 046 000	1 326 000	1 693 000
Net Income	−17 000	149 000	−5 000	552 000
Total Assets	831 000	884 000	425 000	676 000
Total Equity	38 000	56 000	−93 000	−88 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 483 000	3 046 000	1 326 000	1 693 000
Expenditure	3 479 000	2 834 000	1 297 000	1 105 000
Operating Profit	2 000	212 000	29 000	588 000
Financial Income	−5 000	0	0	0
Financial Costs	15 000	21 000	28 000	30 000
Financial Balance	−20 000	−21 000	−28 000	−30 000
Earnings Before Tax	−17 000	192 000	1 000	559 000
Tax	0	43 000	7 000	7 000
Net Income	−17 000	149 000	−5 000	552 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	114 000	95 000	103 000	43 000
Total Current Assets	717 000	789 000	322 000	633 000
Total Assets	831 000	884 000	425 000	676 000
Total Retained Equity	17 000	35 000	−114 000	−108 000
Total Equity	38 000	56 000	−93 000	−88 000
Total Long-Term Debt	142 000	242 000	342 000	442 000
Total Current Debt	651 000	586 000	176 000	322 000
Total Equity and Debt	831 000	884 000	425 000	676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 483 000	2 994 000	1 311 000	1 693 000
Other Income	0	52 000	15 000	0
Revenue	3 483 000	3 046 000	1 326 000	1 693 000
Cost of Goods Sold	911 000	816 000	255 000	312 000
Salary Costs	1 533 000	1 297 000	700 000	350 000
Depreciation	20 000	9 000	9 000	3 000
Impairment	0	0	0	0
Expenditure	3 479 000	2 834 000	1 297 000	1 105 000
Operating Profit	2 000	212 000	29 000	588 000
Financial Income	−5 000	0	0	0
Financial Costs	15 000	21 000	28 000	30 000
Financial Balance	−20 000	−21 000	−28 000	−30 000
Dividends	0	0	0	0
Net Income	−17 000	149 000	−5 000	552 000

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	33 000	6 000	14 000	23 000
Total Tangible Assets	33 000	6 000	14 000	23 000
Total Fiancial Fixed Assets	81 000	89 000	88 000	20 000
Total Fixed Assets	114 000	95 000	103 000	43 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	402 000	576 000	90 000	57 000
Total Current Assets	717 000	789 000	322 000	633 000
Total Assets	831 000	884 000	425 000	676 000
Total Equity	38 000	56 000	−93 000	−88 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	142 000	242 000	342 000	442 000
Creditors	6 000	51 000	11 000	103 000
Unpaid Taxes	516 000	394 000	101 000	184 000
Dividends	0	0	0	0
Other Current Debt	129 000	99 000	58 000	29 000
Total Current Debt	651 000	586 000	176 000	322 000
Total Equity and Debt	831 000	884 000	425 000	676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−44,74 %	266,07 %	5,38 %	−627,27 %
Debt-to-Equity Ratio	3,74	4,32	−3,68	−5,02
Operating Profit Margin	0,06 %	6,96 %	2,19 %	34,73 %
Current Ratio	1,1	1,35	1,83	1,97
Quick Ratio	1,1	1,35	1,83	1,97
Equity Ratio	0,05	0,06	−0,22	−0,13
Gross Profit Margin	73,84 %	73,21 %	80,77 %	81,57 %