ADVOKATFIRMAET ROGSTAD AS

0164 OSLO

Finances

Share Ownership

Return on Equity

21,57 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	39 975 000	32 918 000	28 584 000	34 970 000
Net Income	289 000	170 000	−1 881 000	722 000
Total Assets	11 238 000	11 955 000	12 550 000	11 009 000
Total Equity	1 340 000	1 051 000	881 000	2 762 000

Income (NOK)	2022	2021	2020	2019
Revenue	39 975 000	32 918 000	28 584 000	34 970 000
Expenditure	38 878 000	32 989 000	31 033 000	34 089 000
Operating Profit	1 097 000	−70 000	−2 449 000	881 000
Financial Income	18 000	67 000	62 000	53 000
Financial Costs	452 000	61 000	17 000	4 000
Financial Balance	−434 000	6 000	45 000	49 000
Earnings Before Tax	663 000	−65 000	−2 404 000	930 000
Tax	373 000	−235 000	−523 000	209 000
Net Income	289 000	170 000	−1 881 000	722 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	811 000	1 965 000	1 895 000	1 203 000
Total Current Assets	10 427 000	9 991 000	10 655 000	9 806 000
Total Assets	11 238 000	11 955 000	12 550 000	11 009 000
Total Retained Equity	1 310 000	1 021 000	851 000	2 732 000
Total Equity	1 340 000	1 051 000	881 000	2 762 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 898 000	10 905 000	11 669 000	8 247 000
Total Equity and Debt	11 238 000	11 955 000	12 550 000	11 009 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	39 979 000	32 684 000	27 487 000	34 616 000
Other Income	−5 000	234 000	1 097 000	354 000
Revenue	39 975 000	32 918 000	28 584 000	34 970 000
Cost of Goods Sold	0	0	0	64 000
Salary Costs	28 140 000	23 499 000	21 932 000	25 981 000
Depreciation	58 000	66 000	61 000	33 000
Impairment	0	0	0	0
Expenditure	38 878 000	32 989 000	31 033 000	34 089 000
Operating Profit	1 097 000	−70 000	−2 449 000	881 000
Financial Income	18 000	67 000	62 000	53 000
Financial Costs	452 000	61 000	17 000	4 000
Financial Balance	−434 000	6 000	45 000	49 000
Dividends	0	0	0	400 000
Net Income	289 000	170 000	−1 881 000	722 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	9 000	21 000	33 000
Total Intangible Assets	460 000	590 000	367 000	79 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	85 000	134 000	188 000	169 000
Total Tangible Assets	85 000	134 000	188 000	169 000
Total Fiancial Fixed Assets	266 000	1 241 000	1 340 000	955 000
Total Fixed Assets	811 000	1 965 000	1 895 000	1 203 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 523 000	4 721 000	5 336 000	3 792 000
Total Current Assets	10 427 000	9 991 000	10 655 000	9 806 000
Total Assets	11 238 000	11 955 000	12 550 000	11 009 000
Total Equity	1 340 000	1 051 000	881 000	2 762 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 203 000	523 000	745 000	239 000
Unpaid Taxes	3 541 000	6 187 000	7 312 000	3 226 000
Dividends	0	0	0	400 000
Other Current Debt	5 073 000	4 195 000	3 611 000	4 573 000
Total Current Debt	9 898 000	10 905 000	11 669 000	8 247 000
Total Equity and Debt	11 238 000	11 955 000	12 550 000	11 009 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,57 %	16,18 %	−213,51 %	26,14 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,74 %	−0,21 %	−8,57 %	2,52 %
Current Ratio	1,05	0,92	0,91	1,19
Quick Ratio	1,05	0,92	0,91	1,19
Equity Ratio	0,12	0,09	0,07	0,25
Gross Profit Margin	100 %	100 %	100 %	99,82 %