LINKEN PICTURES AS

8516 NARVIK

Finances

Share Ownership

Return on Equity

49,14 %

Current Ratio

0,56

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	367 000	584 000	222 000	558 000
Net Income	−86 000	−74 000	−148 000	125 000
Total Assets	590 000	732 000	796 000	543 000
Total Equity	−175 000	−89 000	−15 000	133 000

Income (NOK)	2022	2021	2020	2019
Revenue	367 000	584 000	222 000	558 000
Expenditure	467 000	661 000	396 000	396 000
Operating Profit	−100 000	−78 000	−175 000	162 000
Financial Income	0	0	0	0
Financial Costs	8 000	11 000	12 000	1 000
Financial Balance	−8 000	−11 000	−12 000	−1 000
Earnings Before Tax	−108 000	−88 000	−187 000	161 000
Tax	−22 000	−14 000	−39 000	36 000
Net Income	−86 000	−74 000	−148 000	125 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	160 000	185 000	193 000	175 000
Total Current Assets	430 000	547 000	603 000	368 000
Total Assets	590 000	732 000	796 000	543 000
Total Retained Equity	−190 000	−104 000	−30 000	118 000
Total Equity	−175 000	−89 000	−15 000	133 000
Total Long-Term Debt	0	0	0	5 000
Total Current Debt	765 000	821 000	811 000	405 000
Total Equity and Debt	590 000	732 000	796 000	543 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	367 000	509 000	159 000	518 000
Other Income	0	75 000	63 000	40 000
Revenue	367 000	584 000	222 000	558 000
Cost of Goods Sold	73 000	117 000	0	6 000
Salary Costs	123 000	299 000	113 000	210 000
Depreciation	48 000	47 000	38 000	15 000
Impairment	0	0	0	0
Expenditure	467 000	661 000	396 000	396 000
Operating Profit	−100 000	−78 000	−175 000	162 000
Financial Income	0	0	0	0
Financial Costs	8 000	11 000	12 000	1 000
Financial Balance	−8 000	−11 000	−12 000	−1 000
Dividends	0	0	0	0
Net Income	−86 000	−74 000	−148 000	125 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	70 000	48 000	34 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	90 000	138 000	159 000	175 000
Total Tangible Assets	90 000	138 000	159 000	175 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	160 000	185 000	193 000	175 000
Stock	385 000	370 000	343 000	77 000
Total Investments	0	0	0	0
Cash, Bank	33 000	91 000	243 000	192 000
Total Current Assets	430 000	547 000	603 000	368 000
Total Assets	590 000	732 000	796 000	543 000
Total Equity	−175 000	−89 000	−15 000	133 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	5 000
Creditors	67 000	90 000	102 000	87 000
Unpaid Taxes	2 000	21 000	25 000	48 000
Dividends	0	0	0	0
Other Current Debt	696 000	710 000	685 000	241 000
Total Current Debt	765 000	821 000	811 000	405 000
Total Equity and Debt	590 000	732 000	796 000	543 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,14 %	83,15 %	986,67 %	93,98 %
Debt-to-Equity Ratio	−0	−0	−0	0,04
Operating Profit Margin	−27,25 %	−13,36 %	−78,83 %	29,03 %
Current Ratio	0,56	0,67	0,74	0,91
Quick Ratio	1,13	1,21	1,29	1,12
Equity Ratio	−0,3	−0,12	−0,02	0,24
Gross Profit Margin	80,11 %	79,97 %	100 %	98,92 %