FOTOGRAF NORDTVEIT AS

5583 VIKEDAL

Finances

Share Ownership

Return on Equity

−25,4 %

Current Ratio

1,25

Debt-to-Equity Ratio

0,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 161 000	1 176 000	1 153 000	1 049 000
Net Income	−63 000	−32 000	83 000	−64 000
Total Assets	687 000	530 000	603 000	552 000
Total Equity	248 000	311 000	344 000	261 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 161 000	1 176 000	1 153 000	1 049 000
Expenditure	1 229 000	1 219 000	1 048 000	1 133 000
Operating Profit	−67 000	−43 000	105 000	−84 000
Financial Income	3 000	3 000	3 000	3 000
Financial Costs	9 000	1 000	1 000	0
Financial Balance	−6 000	2 000	2 000	3 000
Earnings Before Tax	−73 000	−41 000	106 000	−82 000
Tax	−10 000	−9 000	23 000	−17 000
Net Income	−63 000	−32 000	83 000	−64 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	408 000	379 000	378 000	349 000
Total Current Assets	279 000	151 000	225 000	203 000
Total Assets	687 000	530 000	603 000	552 000
Total Retained Equity	148 000	211 000	244 000	161 000
Total Equity	248 000	311 000	344 000	261 000
Total Long-Term Debt	215 000	35 000	45 000	39 000
Total Current Debt	224 000	184 000	215 000	252 000
Total Equity and Debt	687 000	530 000	603 000	552 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 161 000	1 122 000	1 138 000	1 049 000
Other Income	0	54 000	15 000	0
Revenue	1 161 000	1 176 000	1 153 000	1 049 000
Cost of Goods Sold	172 000	186 000	174 000	123 000
Salary Costs	577 000	539 000	406 000	536 000
Depreciation	42 000	17 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	1 229 000	1 219 000	1 048 000	1 133 000
Operating Profit	−67 000	−43 000	105 000	−84 000
Financial Income	3 000	3 000	3 000	3 000
Financial Costs	9 000	1 000	1 000	0
Financial Balance	−6 000	2 000	2 000	3 000
Dividends	0	0	0	0
Net Income	−63 000	−32 000	83 000	−64 000

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	98 000	58 000	46 000	5 000
Total Tangible Assets	98 000	58 000	46 000	5 000
Total Fiancial Fixed Assets	310 000	321 000	332 000	344 000
Total Fixed Assets	408 000	379 000	378 000	349 000
Stock	15 000	18 000	18 000	21 000
Total Investments	0	0	0	0
Cash, Bank	202 000	94 000	116 000	118 000
Total Current Assets	279 000	151 000	225 000	203 000
Total Assets	687 000	530 000	603 000	552 000
Total Equity	248 000	311 000	344 000	261 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	215 000	35 000	45 000	39 000
Creditors	26 000	16 000	7 000	51 000
Unpaid Taxes	74 000	41 000	81 000	74 000
Dividends	0	0	0	0
Other Current Debt	124 000	126 000	109 000	127 000
Total Current Debt	224 000	184 000	215 000	252 000
Total Equity and Debt	687 000	530 000	603 000	552 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−25,4 %	−10,29 %	24,13 %	−24,52 %
Debt-to-Equity Ratio	0,87	0,11	0,13	0,15
Operating Profit Margin	−5,77 %	−3,66 %	9,11 %	−8,01 %
Current Ratio	1,25	0,82	1,05	0,81
Quick Ratio	1,33	0,91	1,14	0,88
Equity Ratio	0,36	0,59	0,57	0,47
Gross Profit Margin	85,19 %	84,18 %	84,91 %	88,27 %