FOTOGRAF ERLEND HAUKELAND AS

5208 OS

Finances

Share Ownership

Return on Equity

62,91 %

Current Ratio

1,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 637 000	1 323 000	1 456 000	1 350 000
Net Income	268 000	−243 000	173 000	−119 000
Total Assets	815 000	490 000	578 000	554 000
Total Equity	426 000	158 000	401 000	228 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 637 000	1 323 000	1 456 000	1 350 000
Expenditure	1 358 000	1 580 000	1 446 000	1 401 000
Operating Profit	278 000	−257 000	11 000	−52 000
Financial Income	0	14 000	169 000	0
Financial Costs	0	0	0	68 000
Financial Balance	0	14 000	169 000	−68 000
Earnings Before Tax	278 000	−243 000	179 000	−119 000
Tax	10 000	0	6 000	0
Net Income	268 000	−243 000	173 000	−119 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	122 000	140 000	115 000	66 000
Total Current Assets	693 000	350 000	462 000	488 000
Total Assets	815 000	490 000	578 000	554 000
Total Retained Equity	409 000	141 000	384 000	211 000
Total Equity	426 000	158 000	401 000	228 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	388 000	332 000	177 000	326 000
Total Equity and Debt	815 000	490 000	578 000	554 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 651 000	1 323 000	1 456 000	1 350 000
Other Income	−14 000	0	0	0
Revenue	1 637 000	1 323 000	1 456 000	1 350 000
Cost of Goods Sold	86 000	98 000	113 000	40 000
Salary Costs	990 000	1 260 000	1 016 000	1 122 000
Depreciation	30 000	35 000	40 000	16 000
Impairment	0	0	0	0
Expenditure	1 358 000	1 580 000	1 446 000	1 401 000
Operating Profit	278 000	−257 000	11 000	−52 000
Financial Income	0	14 000	169 000	0
Financial Costs	0	0	0	68 000
Financial Balance	0	14 000	169 000	−68 000
Dividends	0	0	0	0
Net Income	268 000	−243 000	173 000	−119 000

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	122 000	140 000	115 000	66 000
Total Tangible Assets	122 000	140 000	115 000	66 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	122 000	140 000	115 000	66 000
Stock	0	0	0	0
Total Investments	0	0	231 000	62 000
Cash, Bank	624 000	298 000	144 000	405 000
Total Current Assets	693 000	350 000	462 000	488 000
Total Assets	815 000	490 000	578 000	554 000
Total Equity	426 000	158 000	401 000	228 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	157 000	1 000	4 000	7 000
Unpaid Taxes	109 000	83 000	66 000	180 000
Dividends	0	0	0	0
Other Current Debt	112 000	247 000	101 000	139 000
Total Current Debt	388 000	332 000	177 000	326 000
Total Equity and Debt	815 000	490 000	578 000	554 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,91 %	−153,8 %	43,14 %	−52,19 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,98 %	−19,43 %	0,76 %	−3,85 %
Current Ratio	1,79	1,05	2,61	1,5
Quick Ratio	1,79	1,05	2,61	1,5
Equity Ratio	0,52	0,32	0,69	0,41
Gross Profit Margin	94,75 %	92,59 %	92,24 %	97,04 %