FOTOGRAF LARS KRISTIAN STEEN AS

5032 BERGEN

Finances

Share Ownership

Return on Equity

62,5 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 000	5 000	48 000	45 000
Net Income	10 000	−6 000	19 000	−17 000
Total Assets	69 000	51 000	27 000	8 000
Total Equity	16 000	8 000	13 000	−6 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 000	5 000	48 000	45 000
Expenditure	14 000	10 000	29 000	62 000
Operating Profit	10 000	−6 000	19 000	−17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	10 000	−6 000	19 000	−17 000
Tax	0	0	1 000	0
Net Income	10 000	−6 000	19 000	−17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	19 000	0	0
Total Current Assets	58 000	32 000	27 000	8 000
Total Assets	69 000	51 000	27 000	8 000
Total Retained Equity	−14 000	−17 000	−11 000	−30 000
Total Equity	16 000	8 000	13 000	−6 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	53 000	43 000	14 000	13 000
Total Equity and Debt	69 000	51 000	27 000	8 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 000	5 000	48 000	13 000
Other Income	0	0	0	32 000
Revenue	24 000	5 000	48 000	45 000
Cost of Goods Sold	0	0	2 000	0
Salary Costs	3 000	0	0	0
Depreciation	7 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	14 000	10 000	29 000	62 000
Operating Profit	10 000	−6 000	19 000	−17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	10 000	−6 000	19 000	−17 000

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	12 000	19 000	0	0
Total Tangible Assets	12 000	19 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	19 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	33 000	3 000	1 000
Total Current Assets	58 000	32 000	27 000	8 000
Total Assets	69 000	51 000	27 000	8 000
Total Equity	16 000	8 000	13 000	−6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	11 000	3 000	4 000	0
Dividends	0	0	0	0
Other Current Debt	42 000	40 000	10 000	13 000
Total Current Debt	53 000	43 000	14 000	13 000
Total Equity and Debt	69 000	51 000	27 000	8 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,5 %	−75 %	146,15 %	283,33 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	41,67 %	−120 %	39,58 %	−37,78 %
Current Ratio	1,09	0,74	1,93	0,62
Quick Ratio	1,09	0,74	1,93	0,62
Equity Ratio	0,23	0,16	0,48	−0,75
Gross Profit Margin	100 %	100 %	95,83 %	100 %