STIFTELSEN EDVARD MUNCHS ATELIER

0377 OSLO

Finances

Share Ownership

Return on Equity

14,82 %

Current Ratio

7,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 181 000	898 000	571 000	774 000
Net Income	289 000	118 000	109 000	254 000
Total Assets	2 030 000	1 872 000	3 515 000	4 737 000
Total Equity	1 950 000	1 661 000	1 544 000	1 435 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 181 000	898 000	571 000	774 000
Expenditure	897 000	791 000	491 000	549 000
Operating Profit	284 000	107 000	80 000	226 000
Financial Income	5 000	11 000	29 000	28 000
Financial Costs	0	0	0	0
Financial Balance	5 000	11 000	29 000	28 000
Earnings Before Tax	289 000	118 000	109 000	254 000
Tax	0	0	0	0
Net Income	289 000	118 000	109 000	254 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 419 000	1 048 000	710 000	724 000
Total Current Assets	610 000	823 000	2 805 000	4 013 000
Total Assets	2 030 000	1 872 000	3 515 000	4 737 000
Total Retained Equity	1 450 000	1 161 000	1 044 000	935 000
Total Equity	1 950 000	1 661 000	1 544 000	1 435 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	79 000	210 000	1 971 000	3 302 000
Total Equity and Debt	2 030 000	1 872 000	3 515 000	4 737 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	900 000	700 000	350 000	500 000
Other Income	281 000	198 000	221 000	274 000
Revenue	1 181 000	898 000	571 000	774 000
Cost of Goods Sold	0	0	0	0
Salary Costs	347 000	353 000	165 000	0
Depreciation	22 000	13 000	14 000	14 000
Impairment	0	0	0	0
Expenditure	897 000	791 000	491 000	549 000
Operating Profit	284 000	107 000	80 000	226 000
Financial Income	5 000	11 000	29 000	28 000
Financial Costs	0	0	0	0
Financial Balance	5 000	11 000	29 000	28 000
Dividends	0	0	0	0
Net Income	289 000	118 000	109 000	254 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 419 000	1 048 000	670 000	684 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 419 000	1 048 000	670 000	684 000
Total Fiancial Fixed Assets	0	0	40 000	40 000
Total Fixed Assets	1 419 000	1 048 000	710 000	724 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	565 000	768 000	2 638 000	3 967 000
Total Current Assets	610 000	823 000	2 805 000	4 013 000
Total Assets	2 030 000	1 872 000	3 515 000	4 737 000
Total Equity	1 950 000	1 661 000	1 544 000	1 435 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	41 000	55 000	13 000	30 000
Unpaid Taxes	26 000	96 000	29 000	18 000
Dividends	0	0	0	0
Other Current Debt	13 000	59 000	1 930 000	3 254 000
Total Current Debt	79 000	210 000	1 971 000	3 302 000
Total Equity and Debt	2 030 000	1 872 000	3 515 000	4 737 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,82 %	7,1 %	7,06 %	17,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,05 %	11,92 %	14,01 %	29,2 %
Current Ratio	7,72	3,92	1,42	1,22
Quick Ratio	7,72	3,92	1,42	1,22
Equity Ratio	0,96	0,89	0,44	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %