ADVOKATFIRMAET VEGARD LIEN AS

1814 ASKIM

Finances

Return on Equity

16,49 %

Current Ratio

1,69

Debt-to-Equity Ratio

1,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 575 000	2 302 000	2 674 000	2 237 000
Net Income	137 000	64 000	501 000	313 000
Total Assets	2 570 000	1 777 000	2 206 000	1 353 000
Total Equity	831 000	1 044 000	1 330 000	830 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 575 000	2 302 000	2 674 000	2 237 000
Expenditure	2 298 000	2 211 000	2 027 000	1 828 000
Operating Profit	277 000	91 000	647 000	409 000
Financial Income	1 000	3 000	2 000	2 000
Financial Costs	83 000	11 000	7 000	7 000
Financial Balance	−82 000	−8 000	−5 000	−5 000
Earnings Before Tax	196 000	83 000	642 000	404 000
Tax	59 000	19 000	141 000	91 000
Net Income	137 000	64 000	501 000	313 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 232 000	953 000	672 000	308 000
Total Current Assets	1 338 000	824 000	1 535 000	1 044 000
Total Assets	2 570 000	1 777 000	2 206 000	1 353 000
Total Retained Equity	801 000	1 014 000	1 300 000	800 000
Total Equity	831 000	1 044 000	1 330 000	830 000
Total Long-Term Debt	945 000	372 000	418 000	114 000
Total Current Debt	793 000	361 000	458 000	409 000
Total Equity and Debt	2 570 000	1 777 000	2 206 000	1 353 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 575 000	2 298 000	2 634 000	2 237 000
Other Income	0	5 000	41 000	0
Revenue	2 575 000	2 302 000	2 674 000	2 237 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 237 000	1 162 000	1 062 000	1 157 000
Depreciation	71 000	69 000	17 000	100 000
Impairment	0	0	0	0
Expenditure	2 298 000	2 211 000	2 027 000	1 828 000
Operating Profit	277 000	91 000	647 000	409 000
Financial Income	1 000	3 000	2 000	2 000
Financial Costs	83 000	11 000	7 000	7 000
Financial Balance	−82 000	−8 000	−5 000	−5 000
Dividends	350 000	0	0	0
Net Income	137 000	64 000	501 000	313 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	952 000	603 000	672 000	299 000
Total Tangible Assets	952 000	603 000	672 000	299 000
Total Fiancial Fixed Assets	280 000	350 000	0	0
Total Fixed Assets	1 232 000	953 000	672 000	308 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	751 000	577 000	1 068 000	863 000
Total Current Assets	1 338 000	824 000	1 535 000	1 044 000
Total Assets	2 570 000	1 777 000	2 206 000	1 353 000
Total Equity	831 000	1 044 000	1 330 000	830 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	945 000	372 000	418 000	114 000
Creditors	56 000	102 000	34 000	50 000
Unpaid Taxes	202 000	134 000	206 000	135 000
Dividends	350 000	0	0	0
Other Current Debt	129 000	115 000	112 000	130 000
Total Current Debt	793 000	361 000	458 000	409 000
Total Equity and Debt	2 570 000	1 777 000	2 206 000	1 353 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,49 %	6,13 %	37,67 %	37,71 %
Debt-to-Equity Ratio	1,14	0,36	0,31	0,14
Operating Profit Margin	10,76 %	3,95 %	24,2 %	18,28 %
Current Ratio	1,69	2,28	3,35	2,55
Quick Ratio	1,69	2,28	3,35	2,55
Equity Ratio	0,32	0,59	0,6	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %