FOTOGRAF OLE WALTER JACOBSEN AS

0565 OSLO

Finances

Share Ownership

Return on Equity

−15,19 %

Current Ratio

2,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 582 000	2 217 000	2 481 000	3 031 000
Net Income	−149 000	5 000	4 000	28 000
Total Assets	1 414 000	1 517 000	1 743 000	1 578 000
Total Equity	981 000	1 089 000	1 083 000	1 079 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 582 000	2 217 000	2 481 000	3 031 000
Expenditure	2 761 000	2 205 000	2 474 000	2 996 000
Operating Profit	−179 000	13 000	6 000	36 000
Financial Income	0	0	0	0
Financial Costs	8 000	0	1 000	0
Financial Balance	−8 000	0	−1 000	0
Earnings Before Tax	−187 000	12 000	6 000	36 000
Tax	−38 000	7 000	1 000	8 000
Net Income	−149 000	5 000	4 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	216 000	159 000	193 000	154 000
Total Current Assets	1 198 000	1 358 000	1 549 000	1 424 000
Total Assets	1 414 000	1 517 000	1 743 000	1 578 000
Total Retained Equity	881 000	989 000	983 000	979 000
Total Equity	981 000	1 089 000	1 083 000	1 079 000
Total Long-Term Debt	0	15 000	12 000	11 000
Total Current Debt	433 000	413 000	647 000	488 000
Total Equity and Debt	1 414 000	1 517 000	1 743 000	1 578 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 545 000	2 217 000	2 273 000	2 901 000
Other Income	37 000	0	209 000	130 000
Revenue	2 582 000	2 217 000	2 481 000	3 031 000
Cost of Goods Sold	754 000	341 000	584 000	893 000
Salary Costs	1 356 000	1 100 000	1 199 000	1 277 000
Depreciation	37 000	35 000	31 000	26 000
Impairment	0	0	0	0
Expenditure	2 761 000	2 205 000	2 474 000	2 996 000
Operating Profit	−179 000	13 000	6 000	36 000
Financial Income	0	0	0	0
Financial Costs	8 000	0	1 000	0
Financial Balance	−8 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	−149 000	5 000	4 000	28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	26 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	190 000	159 000	193 000	154 000
Total Tangible Assets	190 000	159 000	193 000	154 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	216 000	159 000	193 000	154 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	186 000	312 000	149 000	22 000
Total Current Assets	1 198 000	1 358 000	1 549 000	1 424 000
Total Assets	1 414 000	1 517 000	1 743 000	1 578 000
Total Equity	981 000	1 089 000	1 083 000	1 079 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	15 000	12 000	11 000
Creditors	30 000	28 000	171 000	16 000
Unpaid Taxes	88 000	74 000	229 000	216 000
Dividends	0	0	0	0
Other Current Debt	318 000	308 000	248 000	257 000
Total Current Debt	433 000	413 000	647 000	488 000
Total Equity and Debt	1 414 000	1 517 000	1 743 000	1 578 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,19 %	0,46 %	0,37 %	2,59 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	−6,93 %	0,59 %	0,24 %	1,19 %
Current Ratio	2,77	3,29	2,39	2,92
Quick Ratio	2,77	3,29	2,39	2,92
Equity Ratio	0,69	0,72	0,62	0,68
Gross Profit Margin	70,8 %	84,62 %	76,46 %	70,54 %