ADVOKAT GUNN-MARI KJØLBERG AS

0162 OSLO

Finances

Return on Equity

22,04 %

Current Ratio

1,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 744 000	2 604 000	2 558 000	1 803 000
Net Income	136 000	292 000	407 000	284 000
Total Assets	1 117 000	1 691 000	1 491 000	722 000
Total Equity	617 000	596 000	454 000	47 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 744 000	2 604 000	2 558 000	1 803 000
Expenditure	2 572 000	2 220 000	2 027 000	1 440 000
Operating Profit	172 000	383 000	531 000	363 000
Financial Income	6 000	4 000	1 000	4 000
Financial Costs	3 000	10 000	8 000	3 000
Financial Balance	3 000	−6 000	−7 000	1 000
Earnings Before Tax	175 000	377 000	523 000	364 000
Tax	38 000	85 000	117 000	80 000
Net Income	136 000	292 000	407 000	284 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	200 000	468 000	339 000	0
Total Current Assets	917 000	1 224 000	1 152 000	722 000
Total Assets	1 117 000	1 691 000	1 491 000	722 000
Total Retained Equity	587 000	566 000	424 000	17 000
Total Equity	617 000	596 000	454 000	47 000
Total Long-Term Debt	0	214 000	286 000	0
Total Current Debt	500 000	881 000	752 000	674 000
Total Equity and Debt	1 117 000	1 691 000	1 491 000	722 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 735 000	2 604 000	2 558 000	1 803 000
Other Income	9 000	0	0	0
Revenue	2 744 000	2 604 000	2 558 000	1 803 000
Cost of Goods Sold	460 000	257 000	243 000	9 000
Salary Costs	1 349 000	1 137 000	1 033 000	937 000
Depreciation	24 000	71 000	18 000	0
Impairment	0	0	0	0
Expenditure	2 572 000	2 220 000	2 027 000	1 440 000
Operating Profit	172 000	383 000	531 000	363 000
Financial Income	6 000	4 000	1 000	4 000
Financial Costs	3 000	10 000	8 000	3 000
Financial Balance	3 000	−6 000	−7 000	1 000
Dividends	115 000	150 000	0	270 000
Net Income	136 000	292 000	407 000	284 000

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	268 000	339 000	0
Total Tangible Assets	0	268 000	339 000	0
Total Fiancial Fixed Assets	200 000	200 000	0	0
Total Fixed Assets	200 000	468 000	339 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	577 000	598 000	474 000	407 000
Total Current Assets	917 000	1 224 000	1 152 000	722 000
Total Assets	1 117 000	1 691 000	1 491 000	722 000
Total Equity	617 000	596 000	454 000	47 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	214 000	286 000	0
Creditors	69 000	31 000	42 000	77 000
Unpaid Taxes	143 000	237 000	234 000	158 000
Dividends	115 000	150 000	0	270 000
Other Current Debt	134 000	379 000	358 000	89 000
Total Current Debt	500 000	881 000	752 000	674 000
Total Equity and Debt	1 117 000	1 691 000	1 491 000	722 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,04 %	48,99 %	89,65 %	604,26 %
Debt-to-Equity Ratio	0	0,36	0,63	0
Operating Profit Margin	6,27 %	14,71 %	20,76 %	20,13 %
Current Ratio	1,83	1,39	1,53	1,07
Quick Ratio	1,83	1,39	1,53	1,07
Equity Ratio	0,55	0,35	0,3	0,07
Gross Profit Margin	83,24 %	90,13 %	90,5 %	99,5 %