FOTOHUSET JOHNSON AS

8006 BODØ

Finances

Return on Equity

11,38 %

Current Ratio

1,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 068 000	3 321 000	3 329 000	3 172 000
Net Income	57 000	67 000	46 000	27 000
Total Assets	1 101 000	1 211 000	1 149 000	962 000
Total Equity	501 000	443 000	376 000	330 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 068 000	3 321 000	3 329 000	3 172 000
Expenditure	2 990 000	3 220 000	3 260 000	3 132 000
Operating Profit	79 000	101 000	70 000	41 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	79 000	100 000	70 000	41 000
Tax	21 000	33 000	24 000	13 000
Net Income	57 000	67 000	46 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	11 000	11 000	11 000
Total Current Assets	1 090 000	1 200 000	1 138 000	951 000
Total Assets	1 101 000	1 211 000	1 149 000	962 000
Total Retained Equity	471 000	413 000	346 000	300 000
Total Equity	501 000	443 000	376 000	330 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	600 000	767 000	772 000	631 000
Total Equity and Debt	1 101 000	1 211 000	1 149 000	962 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 068 000	3 236 000	3 306 000	3 169 000
Other Income	0	85 000	24 000	4 000
Revenue	3 068 000	3 321 000	3 329 000	3 172 000
Cost of Goods Sold	1 243 000	1 218 000	1 445 000	1 137 000
Salary Costs	1 034 000	1 269 000	1 159 000	1 219 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 990 000	3 220 000	3 260 000	3 132 000
Operating Profit	79 000	101 000	70 000	41 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	57 000	67 000	46 000	27 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	11 000	11 000	11 000	11 000
Total Fixed Assets	11 000	11 000	11 000	11 000
Stock	201 000	235 000	227 000	326 000
Total Investments	0	0	0	0
Cash, Bank	845 000	846 000	882 000	530 000
Total Current Assets	1 090 000	1 200 000	1 138 000	951 000
Total Assets	1 101 000	1 211 000	1 149 000	962 000
Total Equity	501 000	443 000	376 000	330 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	282 000	245 000	288 000	192 000
Unpaid Taxes	165 000	213 000	209 000	164 000
Dividends	0	0	0	0
Other Current Debt	131 000	277 000	252 000	262 000
Total Current Debt	600 000	767 000	772 000	631 000
Total Equity and Debt	1 101 000	1 211 000	1 149 000	962 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,38 %	15,12 %	12,23 %	8,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,57 %	3,04 %	2,1 %	1,29 %
Current Ratio	1,82	1,56	1,47	1,51
Quick Ratio	2,73	2,26	2,09	3,12
Equity Ratio	0,46	0,37	0,33	0,34
Gross Profit Margin	59,49 %	63,32 %	56,59 %	64,16 %