ADVOKATFIRMAET PARMER AS

1767 HALDEN

Finances

Share Ownership

Return on Equity

−2 913,33 %

Current Ratio

1,23

Debt-to-Equity Ratio

186,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 664 000	5 717 000	71 000	743 000
Net Income	−437 000	−571 000	−8 000	131 000
Total Assets	5 647 000	5 713 000	4 403 000	198 000
Total Equity	15 000	206 000	684 000	161 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 664 000	5 717 000	71 000	743 000
Expenditure	8 100 000	6 444 000	81 000	575 000
Operating Profit	−435 000	−727 000	−10 000	168 000
Financial Income	2 000	0	0	0
Financial Costs	127 000	1 000	0	1 000
Financial Balance	−125 000	−1 000	0	−1 000
Earnings Before Tax	−561 000	−728 000	−10 000	168 000
Tax	−123 000	−157 000	−2 000	37 000
Net Income	−437 000	−571 000	−8 000	131 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 150 000	2 782 000	3 471 000	0
Total Current Assets	3 497 000	2 930 000	932 000	198 000
Total Assets	5 647 000	5 713 000	4 403 000	198 000
Total Retained Equity	−15 000	0	123 000	131 000
Total Equity	15 000	206 000	684 000	161 000
Total Long-Term Debt	2 800 000	3 517 000	3 648 000	0
Total Current Debt	2 832 000	1 990 000	71 000	38 000
Total Equity and Debt	5 647 000	5 713 000	4 403 000	198 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 664 000	5 713 000	71 000	743 000
Other Income	0	4 000	0	0
Revenue	7 664 000	5 717 000	71 000	743 000
Cost of Goods Sold	0	0	0	4 000
Salary Costs	5 586 000	4 005 000	0	360 000
Depreciation	706 000	706 000	29 000	0
Impairment	0	0	0	0
Expenditure	8 100 000	6 444 000	81 000	575 000
Operating Profit	−435 000	−727 000	−10 000	168 000
Financial Income	2 000	0	0	0
Financial Costs	127 000	1 000	0	1 000
Financial Balance	−125 000	−1 000	0	−1 000
Dividends	0	0	0	0
Net Income	−437 000	−571 000	−8 000	131 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	2 071 000	2 771 000	3 471 000	0
Total Intangible Assets	2 107 000	2 771 000	3 471 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	43 000	12 000	0	0
Total Tangible Assets	43 000	12 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 150 000	2 782 000	3 471 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	361 000	534 000	154 000	181 000
Total Current Assets	3 497 000	2 930 000	932 000	198 000
Total Assets	5 647 000	5 713 000	4 403 000	198 000
Total Equity	15 000	206 000	684 000	161 000
Short-Term Group Debt	385 000	585 000	0	0
Total Long-Term Debt	2 800 000	3 517 000	3 648 000	0
Creditors	89 000	107 000	25 000	1 000
Unpaid Taxes	896 000	758 000	16 000	0
Dividends	0	0	0	0
Other Current Debt	1 461 000	540 000	31 000	0
Total Current Debt	2 832 000	1 990 000	71 000	38 000
Total Equity and Debt	5 647 000	5 713 000	4 403 000	198 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2 913,33 %	−277,18 %	−1,17 %	81,37 %
Debt-to-Equity Ratio	186,67	17,07	5,33	0
Operating Profit Margin	−5,68 %	−12,72 %	−14,08 %	22,61 %
Current Ratio	1,23	1,47	13,13	5,21
Quick Ratio	1,23	1,47	13,13	5,21
Equity Ratio	0	0,04	0,16	0,81
Gross Profit Margin	100 %	100 %	100 %	99,46 %