ADVOKATFIRMAET SIRI K. KARLSEN AS

3746 SKIEN

Finances

Share Ownership

Return on Equity

5,91 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 233 000	2 135 000	2 672 000	2 519 000
Net Income	22 000	13 000	54 000	60 000
Total Assets	1 514 000	1 108 000	1 124 000	1 065 000
Total Equity	372 000	750 000	737 000	683 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 233 000	2 135 000	2 672 000	2 519 000
Expenditure	2 217 000	2 125 000	2 618 000	2 462 000
Operating Profit	15 000	11 000	54 000	57 000
Financial Income	16 000	15 000	39 000	35 000
Financial Costs	7 000	8 000	20 000	14 000
Financial Balance	9 000	7 000	19 000	21 000
Earnings Before Tax	25 000	18 000	73 000	78 000
Tax	3 000	6 000	19 000	18 000
Net Income	22 000	13 000	54 000	60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	159 000	41 000	43 000	52 000
Total Current Assets	1 355 000	1 067 000	1 081 000	1 012 000
Total Assets	1 514 000	1 108 000	1 124 000	1 065 000
Total Retained Equity	332 000	710 000	697 000	643 000
Total Equity	372 000	750 000	737 000	683 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 142 000	358 000	387 000	382 000
Total Equity and Debt	1 514 000	1 108 000	1 124 000	1 065 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 233 000	2 124 000	2 665 000	2 509 000
Other Income	0	11 000	7 000	10 000
Revenue	2 233 000	2 135 000	2 672 000	2 519 000
Cost of Goods Sold	19 000	155 000	646 000	39 000
Salary Costs	1 421 000	1 282 000	1 358 000	1 601 000
Depreciation	23 000	22 000	32 000	27 000
Impairment	0	0	0	0
Expenditure	2 217 000	2 125 000	2 618 000	2 462 000
Operating Profit	15 000	11 000	54 000	57 000
Financial Income	16 000	15 000	39 000	35 000
Financial Costs	7 000	8 000	20 000	14 000
Financial Balance	9 000	7 000	19 000	21 000
Dividends	400 000	0	0	0
Net Income	22 000	13 000	54 000	60 000

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	159 000	41 000	43 000	52 000
Total Tangible Assets	159 000	41 000	43 000	52 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	159 000	41 000	43 000	52 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	499 000	519 000	478 000	204 000
Total Current Assets	1 355 000	1 067 000	1 081 000	1 012 000
Total Assets	1 514 000	1 108 000	1 124 000	1 065 000
Total Equity	372 000	750 000	737 000	683 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	346 000	102 000	37 000	59 000
Unpaid Taxes	208 000	126 000	244 000	153 000
Dividends	400 000	0	0	0
Other Current Debt	185 000	125 000	87 000	150 000
Total Current Debt	1 142 000	358 000	387 000	382 000
Total Equity and Debt	1 514 000	1 108 000	1 124 000	1 065 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,91 %	1,73 %	7,33 %	8,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,67 %	0,52 %	2,02 %	2,26 %
Current Ratio	1,19	2,98	2,79	2,65
Quick Ratio	1,19	2,98	2,79	2,65
Equity Ratio	0,25	0,68	0,66	0,64
Gross Profit Margin	99,15 %	92,74 %	75,82 %	98,45 %