FOTOGRAF KIRSTI HOVDE AS

2609 LILLEHAMMER

Finances

Share Ownership

Return on Equity

13,14 %

Current Ratio

2,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 139 000	1 204 000	1 298 000	1 462 000
Net Income	59 000	162 000	162 000	−34 000
Total Assets	688 000	1 026 000	1 112 000	1 006 000
Total Equity	449 000	390 000	228 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 139 000	1 204 000	1 298 000	1 462 000
Expenditure	1 065 000	1 003 000	1 125 000	1 498 000
Operating Profit	73 000	200 000	173 000	−36 000
Financial Income	1 000	2 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	2 000	2 000
Earnings Before Tax	74 000	202 000	175 000	−34 000
Tax	15 000	40 000	13 000	0
Net Income	59 000	162 000	162 000	−34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	35 000	44 000	6 000
Total Current Assets	662 000	991 000	1 067 000	1 000 000
Total Assets	688 000	1 026 000	1 112 000	1 006 000
Total Retained Equity	349 000	290 000	128 000	−34 000
Total Equity	449 000	390 000	228 000	66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	240 000	636 000	884 000	940 000
Total Equity and Debt	688 000	1 026 000	1 112 000	1 006 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 139 000	1 204 000	1 282 000	1 462 000
Other Income	0	0	17 000	0
Revenue	1 139 000	1 204 000	1 298 000	1 462 000
Cost of Goods Sold	160 000	178 000	172 000	182 000
Salary Costs	560 000	539 000	644 000	941 000
Depreciation	9 000	9 000	8 000	16 000
Impairment	0	0	0	0
Expenditure	1 065 000	1 003 000	1 125 000	1 498 000
Operating Profit	73 000	200 000	173 000	−36 000
Financial Income	1 000	2 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	2 000	2 000	2 000
Dividends	0	0	0	0
Net Income	59 000	162 000	162 000	−34 000

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	26 000	35 000	44 000	6 000
Total Tangible Assets	26 000	35 000	44 000	6 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 000	35 000	44 000	6 000
Stock	71 000	76 000	74 000	79 000
Total Investments	0	0	0	0
Cash, Bank	575 000	902 000	942 000	833 000
Total Current Assets	662 000	991 000	1 067 000	1 000 000
Total Assets	688 000	1 026 000	1 112 000	1 006 000
Total Equity	449 000	390 000	228 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	57 000	46 000	46 000
Unpaid Taxes	98 000	111 000	137 000	164 000
Dividends	0	0	0	0
Other Current Debt	118 000	428 000	688 000	730 000
Total Current Debt	240 000	636 000	884 000	940 000
Total Equity and Debt	688 000	1 026 000	1 112 000	1 006 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,14 %	41,54 %	71,05 %	−51,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,41 %	16,61 %	13,33 %	−2,46 %
Current Ratio	2,76	1,56	1,21	1,06
Quick Ratio	3,92	1,77	1,32	1,16
Equity Ratio	0,65	0,38	0,21	0,07
Gross Profit Margin	85,95 %	85,22 %	86,75 %	87,55 %