ADVOKATFIRMAET HEIN BÆRA AS

3920 PORSGRUNN

Finances

Share Ownership

Return on Equity

26,06 %

Current Ratio

5,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 136 000	1 674 000	2 405 000	2 454 000
Net Income	469 000	33 000	190 000	141 000
Total Assets	2 237 000	1 623 000	1 962 000	1 509 000
Total Equity	1 800 000	1 332 000	1 299 000	1 109 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 136 000	1 674 000	2 405 000	2 454 000
Expenditure	1 532 000	1 632 000	2 132 000	2 253 000
Operating Profit	604 000	42 000	275 000	201 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	9 000	6 000	2 000
Financial Balance	−2 000	−9 000	−6 000	−1 000
Earnings Before Tax	602 000	33 000	269 000	200 000
Tax	133 000	0	79 000	59 000
Net Income	469 000	33 000	190 000	141 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	28 000	276 000	332 000
Total Current Assets	2 213 000	1 594 000	1 686 000	1 177 000
Total Assets	2 237 000	1 623 000	1 962 000	1 509 000
Total Retained Equity	1 770 000	1 302 000	1 269 000	1 079 000
Total Equity	1 800 000	1 332 000	1 299 000	1 109 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	436 000	291 000	663 000	400 000
Total Equity and Debt	2 237 000	1 623 000	1 962 000	1 509 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 095 000	1 633 000	2 405 000	2 439 000
Other Income	41 000	41 000	0	15 000
Revenue	2 136 000	1 674 000	2 405 000	2 454 000
Cost of Goods Sold	34 000	22 000	16 000	0
Salary Costs	995 000	1 007 000	1 125 000	1 316 000
Depreciation	4 000	79 000	77 000	44 000
Impairment	0	0	0	0
Expenditure	1 532 000	1 632 000	2 132 000	2 253 000
Operating Profit	604 000	42 000	275 000	201 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	9 000	6 000	2 000
Financial Balance	−2 000	−9 000	−6 000	−1 000
Dividends	0	0	0	0
Net Income	469 000	33 000	190 000	141 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	14 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	11 000	15 000	276 000	332 000
Total Tangible Assets	11 000	15 000	276 000	332 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 000	28 000	276 000	332 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 693 000	993 000	1 290 000	719 000
Total Current Assets	2 213 000	1 594 000	1 686 000	1 177 000
Total Assets	2 237 000	1 623 000	1 962 000	1 509 000
Total Equity	1 800 000	1 332 000	1 299 000	1 109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	43 000	36 000	321 000	37 000
Unpaid Taxes	157 000	96 000	103 000	147 000
Dividends	0	0	0	0
Other Current Debt	104 000	145 000	160 000	157 000
Total Current Debt	436 000	291 000	663 000	400 000
Total Equity and Debt	2 237 000	1 623 000	1 962 000	1 509 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,06 %	2,48 %	14,63 %	12,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,28 %	2,51 %	11,43 %	8,19 %
Current Ratio	5,08	5,48	2,54	2,94
Quick Ratio	5,08	5,48	2,54	2,94
Equity Ratio	0,8	0,82	0,66	0,73
Gross Profit Margin	98,41 %	98,69 %	99,33 %	100 %