KJELSÅSFOTOGRAFEN AS

0493 OSLO

Finances

Share Ownership

Return on Equity

49,48 %

Current Ratio

7,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	249 000	373 000	95 000
Net Income	96 000	160 000	14 000
Total Assets	221 000	248 000	43 000
Total Equity	194 000	98 000	38 000

Income (NOK)	2022	2021	2020
Revenue	249 000	373 000	95 000
Expenditure	126 000	168 000	79 000
Operating Profit	123 000	205 000	16 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	123 000	205 000	16 000
Tax	27 000	45 000	2 000
Net Income	96 000	160 000	14 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	15 000	19 000	24 000
Total Current Assets	206 000	229 000	19 000
Total Assets	221 000	248 000	43 000
Total Retained Equity	164 000	68 000	8 000
Total Equity	194 000	98 000	38 000
Total Long-Term Debt	0	0	0
Total Current Debt	27 000	150 000	5 000
Total Equity and Debt	221 000	248 000	43 000

Cash flow (NOK)	2022	2021	2020
Sales Income	249 000	373 000	95 000
Other Income	0	0	0
Revenue	249 000	373 000	95 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	4 000	5 000	6 000
Impairment	0	0	0
Expenditure	126 000	168 000	79 000
Operating Profit	123 000	205 000	16 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	100 000	0
Net Income	96 000	160 000	14 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	15 000	19 000	24 000
Total Tangible Assets	15 000	19 000	24 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	15 000	19 000	24 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	102 000	206 000	19 000
Total Current Assets	206 000	229 000	19 000
Total Assets	221 000	248 000	43 000
Total Equity	194 000	98 000	38 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	0	5 000	3 000
Dividends	0	100 000	0
Other Current Debt	0	0	0
Total Current Debt	27 000	150 000	5 000
Total Equity and Debt	221 000	248 000	43 000

Financial indicators	2022	2021	2020
Return on Equity	49,48 %	163,27 %	36,84 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	49,4 %	54,96 %	16,84 %
Current Ratio	7,63	1,53	3,8
Quick Ratio	7,63	1,53	3,8
Equity Ratio	0,88	0,4	0,88
Gross Profit Margin	100 %	100 %	100 %