FOTOGRAF EIDSMO MELHUS AS

7224 MELHUS

Finances

Share Ownership

Return on Equity

0,43 %

Current Ratio

2,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 085 000	3 916 000	3 976 000	3 130 000
Net Income	7 000	4 000	314 000	110 000
Total Assets	2 736 000	2 650 000	2 646 000	2 022 000
Total Equity	1 629 000	1 622 000	1 619 000	1 305 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 085 000	3 916 000	3 976 000	3 130 000
Expenditure	4 077 000	3 911 000	3 574 000	2 990 000
Operating Profit	8 000	5 000	403 000	140 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	0	0	2 000	2 000
Financial Balance	2 000	0	−1 000	0
Earnings Before Tax	10 000	5 000	402 000	141 000
Tax	3 000	1 000	89 000	31 000
Net Income	7 000	4 000	314 000	110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	139 000	131 000	125 000	84 000
Total Current Assets	2 597 000	2 519 000	2 521 000	1 939 000
Total Assets	2 736 000	2 650 000	2 646 000	2 022 000
Total Retained Equity	1 529 000	1 522 000	1 519 000	1 205 000
Total Equity	1 629 000	1 622 000	1 619 000	1 305 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 107 000	1 027 000	1 027 000	718 000
Total Equity and Debt	2 736 000	2 650 000	2 646 000	2 022 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 062 000	3 831 000	3 960 000	3 130 000
Other Income	23 000	85 000	17 000	0
Revenue	4 085 000	3 916 000	3 976 000	3 130 000
Cost of Goods Sold	670 000	641 000	795 000	634 000
Salary Costs	2 366 000	2 268 000	2 079 000	1 653 000
Depreciation	34 000	23 000	42 000	93 000
Impairment	0	0	0	0
Expenditure	4 077 000	3 911 000	3 574 000	2 990 000
Operating Profit	8 000	5 000	403 000	140 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	0	0	2 000	2 000
Financial Balance	2 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	7 000	4 000	314 000	110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	28 000	28 000	28 000	34 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	111 000	103 000	97 000	50 000
Total Tangible Assets	111 000	103 000	97 000	50 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	139 000	131 000	125 000	84 000
Stock	38 000	38 000	41 000	39 000
Total Investments	0	0	0	0
Cash, Bank	2 510 000	2 452 000	2 327 000	1 819 000
Total Current Assets	2 597 000	2 519 000	2 521 000	1 939 000
Total Assets	2 736 000	2 650 000	2 646 000	2 022 000
Total Equity	1 629 000	1 622 000	1 619 000	1 305 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	88 000	116 000	29 000	64 000
Unpaid Taxes	588 000	717 000	710 000	464 000
Dividends	0	0	0	0
Other Current Debt	428 000	193 000	206 000	150 000
Total Current Debt	1 107 000	1 027 000	1 027 000	718 000
Total Equity and Debt	2 736 000	2 650 000	2 646 000	2 022 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,43 %	0,25 %	19,39 %	8,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,2 %	0,13 %	10,14 %	4,47 %
Current Ratio	2,35	2,45	2,45	2,7
Quick Ratio	2,43	2,55	2,56	2,86
Equity Ratio	0,6	0,61	0,61	0,65
Gross Profit Margin	83,6 %	83,63 %	80,01 %	79,74 %