ADVOKATFIRMAET RUSTAD OG BORG AS

2414 ELVERUM

Finances

Share Ownership

Return on Equity

29,44 %

Current Ratio

1,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 693 000	4 691 000	5 193 000	5 003 000
Net Income	348 000	68 000	466 000	0
Total Assets	3 415 000	3 599 000	4 195 000	3 379 000
Total Equity	1 182 000	834 000	766 000	300 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 693 000	4 691 000	5 193 000	5 003 000
Expenditure	4 208 000	4 607 000	4 600 000	5 008 000
Operating Profit	485 000	85 000	593 000	−5 000
Financial Income	4 000	7 000	5 000	5 000
Financial Costs	0	2 000	0	0
Financial Balance	4 000	5 000	5 000	5 000
Earnings Before Tax	489 000	90 000	598 000	0
Tax	141 000	22 000	132 000	0
Net Income	348 000	68 000	466 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	26 000
Total Current Assets	3 415 000	3 599 000	4 195 000	3 352 000
Total Assets	3 415 000	3 599 000	4 195 000	3 379 000
Total Retained Equity	882 000	534 000	466 000	0
Total Equity	1 182 000	834 000	766 000	300 000
Total Long-Term Debt	0	0	3 000	0
Total Current Debt	2 234 000	2 765 000	3 426 000	3 079 000
Total Equity and Debt	3 415 000	3 599 000	4 195 000	3 379 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 693 000	4 686 000	5 193 000	5 003 000
Other Income	0	5 000	0	0
Revenue	4 693 000	4 691 000	5 193 000	5 003 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 238 000	3 835 000	3 809 000	4 075 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 208 000	4 607 000	4 600 000	5 008 000
Operating Profit	485 000	85 000	593 000	−5 000
Financial Income	4 000	7 000	5 000	5 000
Financial Costs	0	2 000	0	0
Financial Balance	4 000	5 000	5 000	5 000
Dividends	0	0	0	0
Net Income	348 000	68 000	466 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	26 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	26 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 173 000	1 728 000	2 203 000	1 311 000
Total Current Assets	3 415 000	3 599 000	4 195 000	3 352 000
Total Assets	3 415 000	3 599 000	4 195 000	3 379 000
Total Equity	1 182 000	834 000	766 000	300 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	0
Creditors	138 000	−3 000	178 000	58 000
Unpaid Taxes	679 000	1 033 000	1 185 000	950 000
Dividends	0	0	0	0
Other Current Debt	1 276 000	1 710 000	1 960 000	2 051 000
Total Current Debt	2 234 000	2 765 000	3 426 000	3 079 000
Total Equity and Debt	3 415 000	3 599 000	4 195 000	3 379 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,44 %	8,15 %	60,84 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,33 %	1,81 %	11,42 %	−0,1 %
Current Ratio	1,53	1,3	1,22	1,09
Quick Ratio	1,53	1,3	1,22	1,09
Equity Ratio	0,35	0,23	0,18	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %