FOTOGRAF HANS JØRGEN BRUN AS

5010 BERGEN

Finances

Share Ownership

Return on Equity

3,66 %

Current Ratio

3,61

Debt-to-Equity Ratio

1,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 228 000	1 686 000	1 232 000	1 031 000
Net Income	26 000	96 000	100 000	36 000
Total Assets	1 684 000	1 796 000	1 823 000	1 581 000
Total Equity	711 000	685 000	589 000	488 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 228 000	1 686 000	1 232 000	1 031 000
Expenditure	1 155 000	1 528 000	1 064 000	942 000
Operating Profit	72 000	158 000	168 000	90 000
Financial Income	0	0	0	0
Financial Costs	33 000	43 000	40 000	44 000
Financial Balance	−33 000	−43 000	−40 000	−44 000
Earnings Before Tax	40 000	115 000	129 000	47 000
Tax	13 000	19 000	28 000	10 000
Net Income	26 000	96 000	100 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	962 000	941 000	943 000	991 000
Total Current Assets	722 000	855 000	879 000	589 000
Total Assets	1 684 000	1 796 000	1 823 000	1 581 000
Total Retained Equity	611 000	585 000	489 000	388 000
Total Equity	711 000	685 000	589 000	488 000
Total Long-Term Debt	773 000	874 000	856 000	907 000
Total Current Debt	200 000	236 000	378 000	185 000
Total Equity and Debt	1 684 000	1 796 000	1 823 000	1 581 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 228 000	1 686 000	1 232 000	938 000
Other Income	0	0	0	93 000
Revenue	1 228 000	1 686 000	1 232 000	1 031 000
Cost of Goods Sold	297 000	411 000	176 000	105 000
Salary Costs	373 000	611 000	503 000	413 000
Depreciation	35 000	52 000	50 000	50 000
Impairment	0	0	0	0
Expenditure	1 155 000	1 528 000	1 064 000	942 000
Operating Profit	72 000	158 000	168 000	90 000
Financial Income	0	0	0	0
Financial Costs	33 000	43 000	40 000	44 000
Financial Balance	−33 000	−43 000	−40 000	−44 000
Dividends	0	0	0	0
Net Income	26 000	96 000	100 000	36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	42 000	55 000	44 000	42 000
Real Eastate	805 000	822 000	870 000	920 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	114 000	64 000	30 000	30 000
Total Tangible Assets	920 000	886 000	900 000	949 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	962 000	941 000	943 000	991 000
Stock	196 000	204 000	266 000	253 000
Total Investments	0	0	0	0
Cash, Bank	421 000	460 000	392 000	196 000
Total Current Assets	722 000	855 000	879 000	589 000
Total Assets	1 684 000	1 796 000	1 823 000	1 581 000
Total Equity	711 000	685 000	589 000	488 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	773 000	874 000	856 000	907 000
Creditors	29 000	57 000	52 000	34 000
Unpaid Taxes	101 000	90 000	139 000	90 000
Dividends	0	0	0	0
Other Current Debt	68 000	59 000	157 000	54 000
Total Current Debt	200 000	236 000	378 000	185 000
Total Equity and Debt	1 684 000	1 796 000	1 823 000	1 581 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,66 %	14,01 %	16,98 %	7,38 %
Debt-to-Equity Ratio	1,09	1,28	1,45	1,86
Operating Profit Margin	5,86 %	9,37 %	13,64 %	8,73 %
Current Ratio	3,61	3,62	2,33	3,18
Quick Ratio	180,5	26,72	7,85	−8,66
Equity Ratio	0,42	0,38	0,32	0,31
Gross Profit Margin	75,81 %	75,62 %	85,71 %	89,82 %