NORDSTRANDSFOTOGRAFENE AS

1266 OSLO

Finances

Share Ownership

Return on Equity

42,53 %

Current Ratio

0,25

Debt-to-Equity Ratio

−0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 235 000	1 176 000	1 258 000	1 840 000
Net Income	−293 000	−264 000	−147 000	−91 000
Total Assets	228 000	164 000	532 000	524 000
Total Equity	−689 000	−396 000	−131 000	16 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 235 000	1 176 000	1 258 000	1 840 000
Expenditure	1 520 000	1 384 000	1 362 000	1 898 000
Operating Profit	−278 000	−225 000	−117 000	−71 000
Financial Income	0	0	0	0
Financial Costs	15 000	40 000	30 000	20 000
Financial Balance	−15 000	−40 000	−30 000	−20 000
Earnings Before Tax	−293 000	−264 000	−147 000	−91 000
Tax	0	0	0	0
Net Income	−293 000	−264 000	−147 000	−91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	105 000	148 000
Total Current Assets	228 000	164 000	427 000	376 000
Total Assets	228 000	164 000	532 000	524 000
Total Retained Equity	−789 000	−496 000	−231 000	−84 000
Total Equity	−689 000	−396 000	−131 000	16 000
Total Long-Term Debt	14 000	14 000	247 000	262 000
Total Current Debt	903 000	546 000	417 000	246 000
Total Equity and Debt	228 000	164 000	532 000	524 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 235 000	1 093 000	1 258 000	1 840 000
Other Income	0	83 000	0	0
Revenue	1 235 000	1 176 000	1 258 000	1 840 000
Cost of Goods Sold	400 000	419 000	294 000	428 000
Salary Costs	686 000	505 000	469 000	871 000
Depreciation	0	22 000	43 000	43 000
Impairment	0	0	0	0
Expenditure	1 520 000	1 384 000	1 362 000	1 898 000
Operating Profit	−278 000	−225 000	−117 000	−71 000
Financial Income	0	0	0	0
Financial Costs	15 000	40 000	30 000	20 000
Financial Balance	−15 000	−40 000	−30 000	−20 000
Dividends	0	0	0	0
Net Income	−293 000	−264 000	−147 000	−91 000

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	0	0	105 000	148 000
Total Tangible Assets	0	0	105 000	148 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	105 000	148 000
Stock	36 000	29 000	46 000	58 000
Total Investments	0	0	0	0
Cash, Bank	175 000	123 000	353 000	287 000
Total Current Assets	228 000	164 000	427 000	376 000
Total Assets	228 000	164 000	532 000	524 000
Total Equity	−689 000	−396 000	−131 000	16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 000	14 000	247 000	262 000
Creditors	87 000	187 000	168 000	89 000
Unpaid Taxes	111 000	52 000	138 000	98 000
Dividends	0	0	0	0
Other Current Debt	704 000	307 000	111 000	60 000
Total Current Debt	903 000	546 000	417 000	246 000
Total Equity and Debt	228 000	164 000	532 000	524 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,53 %	66,67 %	112,21 %	−568,75 %
Debt-to-Equity Ratio	−0,02	−0,04	−1,89	16,38
Operating Profit Margin	−22,51 %	−19,13 %	−9,3 %	−3,86 %
Current Ratio	0,25	0,3	1,02	1,53
Quick Ratio	0,26	0,32	1,15	2
Equity Ratio	−3,02	−2,41	−0,25	0,03
Gross Profit Margin	67,61 %	64,37 %	76,63 %	76,74 %