FOTOGRAF LISA WESTGAARD AS

0358 OSLO

Finances

Share Ownership

Return on Equity

−82,05 %

Current Ratio

2,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 023 000	2 249 000	2 180 000	2 582 000
Net Income	−585 000	255 000	141 000	−117 000
Total Assets	1 067 000	1 877 000	1 292 000	1 439 000
Total Equity	713 000	1 298 000	1 042 000	901 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 023 000	2 249 000	2 180 000	2 582 000
Expenditure	2 613 000	1 989 000	2 034 000	2 697 000
Operating Profit	−590 000	260 000	146 000	−115 000
Financial Income	5 000	0	1 000	3 000
Financial Costs	0	5 000	6 000	5 000
Financial Balance	5 000	−5 000	−5 000	−2 000
Earnings Before Tax	−585 000	255 000	141 000	−117 000
Tax	0	0	0	0
Net Income	−585 000	255 000	141 000	−117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	71 000	87 000	108 000	134 000
Total Current Assets	997 000	1 789 000	1 184 000	1 305 000
Total Assets	1 067 000	1 877 000	1 292 000	1 439 000
Total Retained Equity	613 000	1 198 000	942 000	801 000
Total Equity	713 000	1 298 000	1 042 000	901 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	355 000	579 000	250 000	537 000
Total Equity and Debt	1 067 000	1 877 000	1 292 000	1 439 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 023 000	2 249 000	2 177 000	2 560 000
Other Income	0	0	3 000	21 000
Revenue	2 023 000	2 249 000	2 180 000	2 582 000
Cost of Goods Sold	418 000	424 000	403 000	490 000
Salary Costs	1 376 000	751 000	891 000	1 425 000
Depreciation	16 000	21 000	26 000	32 000
Impairment	0	0	0	0
Expenditure	2 613 000	1 989 000	2 034 000	2 697 000
Operating Profit	−590 000	260 000	146 000	−115 000
Financial Income	5 000	0	1 000	3 000
Financial Costs	0	5 000	6 000	5 000
Financial Balance	5 000	−5 000	−5 000	−2 000
Dividends	0	0	0	0
Net Income	−585 000	255 000	141 000	−117 000

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	71 000	87 000	108 000	134 000
Total Tangible Assets	71 000	87 000	108 000	134 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	71 000	87 000	108 000	134 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	926 000	1 122 000	1 056 000	555 000
Total Current Assets	997 000	1 789 000	1 184 000	1 305 000
Total Assets	1 067 000	1 877 000	1 292 000	1 439 000
Total Equity	713 000	1 298 000	1 042 000	901 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	36 000	197 000	9 000	110 000
Unpaid Taxes	150 000	158 000	104 000	221 000
Dividends	0	0	0	0
Other Current Debt	169 000	224 000	136 000	206 000
Total Current Debt	355 000	579 000	250 000	537 000
Total Equity and Debt	1 067 000	1 877 000	1 292 000	1 439 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−82,05 %	19,65 %	13,53 %	−12,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−29,16 %	11,56 %	6,7 %	−4,45 %
Current Ratio	2,81	3,09	4,74	2,43
Quick Ratio	2,81	3,09	4,74	2,43
Equity Ratio	0,67	0,69	0,81	0,63
Gross Profit Margin	79,34 %	81,15 %	81,51 %	81,02 %