ADVOKATFIRMAET HAAGENSEN & BAKKELUND AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

169,11 %

Current Ratio

1,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 498 000	6 439 000	7 001 000	7 380 000
Net Income	739 000	668 000	685 000	626 000
Total Assets	2 829 000	2 138 000	1 513 000	2 003 000
Total Equity	437 000	698 000	30 000	56 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 498 000	6 439 000	7 001 000	7 380 000
Expenditure	7 575 000	5 588 000	6 113 000	6 584 000
Operating Profit	922 000	851 000	887 000	797 000
Financial Income	29 000	2 000	1 000	4 000
Financial Costs	−4 000	8 000	4 000	1 000
Financial Balance	33 000	−6 000	−3 000	3 000
Earnings Before Tax	955 000	845 000	884 000	801 000
Tax	217 000	177 000	199 000	175 000
Net Income	739 000	668 000	685 000	626 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	10 000
Total Current Assets	2 829 000	2 138 000	1 513 000	1 993 000
Total Assets	2 829 000	2 138 000	1 513 000	2 003 000
Total Retained Equity	407 000	668 000	0	26 000
Total Equity	437 000	698 000	30 000	56 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 392 000	1 440 000	1 483 000	1 947 000
Total Equity and Debt	2 829 000	2 138 000	1 513 000	2 003 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 925 000	6 439 000	6 976 000	7 380 000
Other Income	573 000	0	25 000	0
Revenue	8 498 000	6 439 000	7 001 000	7 380 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 985 000	3 901 000	4 066 000	4 926 000
Depreciation	0	0	10 000	8 000
Impairment	0	0	0	0
Expenditure	7 575 000	5 588 000	6 113 000	6 584 000
Operating Profit	922 000	851 000	887 000	797 000
Financial Income	29 000	2 000	1 000	4 000
Financial Costs	−4 000	8 000	4 000	1 000
Financial Balance	33 000	−6 000	−3 000	3 000
Dividends	1 000 000	0	711 000	600 000
Net Income	739 000	668 000	685 000	626 000

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	10 000
Total Tangible Assets	0	0	0	10 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 320 000	813 000	382 000	830 000
Total Current Assets	2 829 000	2 138 000	1 513 000	1 993 000
Total Assets	2 829 000	2 138 000	1 513 000	2 003 000
Total Equity	437 000	698 000	30 000	56 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	131 000	69 000	54 000	21 000
Unpaid Taxes	939 000	553 000	354 000	608 000
Dividends	1 000 000	0	711 000	600 000
Other Current Debt	506 000	640 000	665 000	543 000
Total Current Debt	2 392 000	1 440 000	1 483 000	1 947 000
Total Equity and Debt	2 829 000	2 138 000	1 513 000	2 003 000

Financial indicators	2022	2021	2020	2019
Return on Equity	169,11 %	95,7 %	2 283,33 %	1 117,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,85 %	13,22 %	12,67 %	10,8 %
Current Ratio	1,18	1,48	1,02	1,02
Quick Ratio	1,18	1,48	1,02	1,02
Equity Ratio	0,15	0,33	0,02	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %