FOTOGRAF MORTEN WANVIK AS

5224 NESTTUN

Finances

Share Ownership

Return on Equity

6,18 %

Current Ratio

2,13

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 772 000	2 276 000	2 066 000	1 439 000
Net Income	74 000	490 000	285 000	−111 000
Total Assets	2 120 000	1 880 000	985 000	840 000
Total Equity	1 198 000	1 124 000	634 000	350 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 772 000	2 276 000	2 066 000	1 439 000
Expenditure	2 822 000	1 648 000	1 717 000	1 548 000
Operating Profit	−50 000	628 000	349 000	−110 000
Financial Income	277 000	0	0	0
Financial Costs	35 000	0	12 000	1 000
Financial Balance	242 000	0	−12 000	−1 000
Earnings Before Tax	191 000	628 000	337 000	−111 000
Tax	117 000	138 000	53 000	0
Net Income	74 000	490 000	285 000	−111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	614 000	286 000	210 000	112 000
Total Current Assets	1 506 000	1 594 000	775 000	728 000
Total Assets	2 120 000	1 880 000	985 000	840 000
Total Retained Equity	838 000	764 000	274 000	−10 000
Total Equity	1 198 000	1 124 000	634 000	350 000
Total Long-Term Debt	215 000	215 000	215 000	215 000
Total Current Debt	707 000	540 000	135 000	274 000
Total Equity and Debt	2 120 000	1 880 000	985 000	840 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 772 000	2 276 000	2 053 000	1 959 000
Other Income	0	0	13 000	−520 000
Revenue	2 772 000	2 276 000	2 066 000	1 439 000
Cost of Goods Sold	602 000	47 000	724 000	43 000
Salary Costs	1 452 000	913 000	425 000	798 000
Depreciation	109 000	51 000	40 000	269 000
Impairment	0	0	0	0
Expenditure	2 822 000	1 648 000	1 717 000	1 548 000
Operating Profit	−50 000	628 000	349 000	−110 000
Financial Income	277 000	0	0	0
Financial Costs	35 000	0	12 000	1 000
Financial Balance	242 000	0	−12 000	−1 000
Dividends	0	0	0	0
Net Income	74 000	490 000	285 000	−111 000

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	178 000	191 000	181 000	71 000
Fixtures	411 000	70 000	5 000	16 000
Total Tangible Assets	590 000	261 000	185 000	87 000
Total Fiancial Fixed Assets	25 000	25 000	25 000	25 000
Total Fixed Assets	614 000	286 000	210 000	112 000
Stock	60 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 174 000	1 498 000	609 000	533 000
Total Current Assets	1 506 000	1 594 000	775 000	728 000
Total Assets	2 120 000	1 880 000	985 000	840 000
Total Equity	1 198 000	1 124 000	634 000	350 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	215 000	215 000	215 000	215 000
Creditors	85 000	102 000	17 000	5 000
Unpaid Taxes	408 000	279 000	99 000	179 000
Dividends	0	0	0	0
Other Current Debt	188 000	125 000	63 000	101 000
Total Current Debt	707 000	540 000	135 000	274 000
Total Equity and Debt	2 120 000	1 880 000	985 000	840 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,18 %	43,59 %	44,95 %	−31,71 %
Debt-to-Equity Ratio	0,18	0,19	0,34	0,61
Operating Profit Margin	−1,8 %	27,59 %	16,89 %	−7,64 %
Current Ratio	2,13	2,95	5,74	2,66
Quick Ratio	2,33	2,95	5,74	2,66
Equity Ratio	0,57	0,6	0,64	0,42
Gross Profit Margin	78,28 %	97,93 %	64,96 %	97,01 %