FOTOGRAF REIMERS ATELIER AS

5221 NESTTUN

Finances

Share Ownership

Return on Equity

18,84 %

Current Ratio

3,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 893 000	6 467 000	5 387 000	4 985 000
Net Income	843 000	1 236 000	709 000	553 000
Total Assets	6 244 000	5 802 000	4 475 000	3 413 000
Total Equity	4 475 000	3 632 000	2 896 000	2 187 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 893 000	6 467 000	5 387 000	4 985 000
Expenditure	5 596 000	5 207 000	4 598 000	4 437 000
Operating Profit	1 297 000	1 259 000	788 000	548 000
Financial Income	−115 000	271 000	102 000	141 000
Financial Costs	51 000	6 000	9 000	12 000
Financial Balance	−166 000	265 000	93 000	129 000
Earnings Before Tax	1 131 000	1 523 000	881 000	678 000
Tax	288 000	287 000	173 000	124 000
Net Income	843 000	1 236 000	709 000	553 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	572 000	2 998 000	1 919 000	1 648 000
Total Current Assets	5 672 000	2 805 000	2 556 000	1 765 000
Total Assets	6 244 000	5 802 000	4 475 000	3 413 000
Total Retained Equity	4 445 000	3 602 000	2 866 000	2 157 000
Total Equity	4 475 000	3 632 000	2 896 000	2 187 000
Total Long-Term Debt	11 000	75 000	137 000	197 000
Total Current Debt	1 758 000	2 095 000	1 442 000	1 030 000
Total Equity and Debt	6 244 000	5 802 000	4 475 000	3 413 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 876 000	6 463 000	5 385 000	4 983 000
Other Income	17 000	4 000	1 000	2 000
Revenue	6 893 000	6 467 000	5 387 000	4 985 000
Cost of Goods Sold	1 182 000	766 000	618 000	562 000
Salary Costs	3 052 000	3 082 000	2 796 000	2 590 000
Depreciation	109 000	96 000	78 000	74 000
Impairment	0	0	0	0
Expenditure	5 596 000	5 207 000	4 598 000	4 437 000
Operating Profit	1 297 000	1 259 000	788 000	548 000
Financial Income	−115 000	271 000	102 000	141 000
Financial Costs	51 000	6 000	9 000	12 000
Financial Balance	−166 000	265 000	93 000	129 000
Dividends	0	500 000	0	0
Net Income	843 000	1 236 000	709 000	553 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	101 000	181 000	106 000	156 000
Total Intangible Assets	152 000	235 000	123 000	173 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	75 000	69 000	65 000	41 000
Total Tangible Assets	75 000	69 000	65 000	41 000
Total Fiancial Fixed Assets	345 000	2 694 000	1 731 000	1 434 000
Total Fixed Assets	572 000	2 998 000	1 919 000	1 648 000
Stock	107 000	51 000	64 000	74 000
Total Investments	0	0	0	0
Cash, Bank	5 399 000	2 628 000	2 381 000	1 599 000
Total Current Assets	5 672 000	2 805 000	2 556 000	1 765 000
Total Assets	6 244 000	5 802 000	4 475 000	3 413 000
Total Equity	4 475 000	3 632 000	2 896 000	2 187 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	75 000	137 000	197 000
Creditors	95 000	152 000	97 000	90 000
Unpaid Taxes	480 000	557 000	548 000	460 000
Dividends	0	500 000	0	0
Other Current Debt	888 000	1 098 000	621 000	356 000
Total Current Debt	1 758 000	2 095 000	1 442 000	1 030 000
Total Equity and Debt	6 244 000	5 802 000	4 475 000	3 413 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,84 %	34,03 %	24,48 %	25,29 %
Debt-to-Equity Ratio	0	0,02	0,05	0,09
Operating Profit Margin	18,82 %	19,47 %	14,63 %	10,99 %
Current Ratio	3,23	1,34	1,77	1,71
Quick Ratio	3,44	1,37	1,85	1,85
Equity Ratio	0,72	0,63	0,65	0,64
Gross Profit Margin	82,85 %	88,16 %	88,53 %	88,73 %