ADVOKATFIRMAET MØLLER AS

2000 LILLESTRØM

Finances

Share Ownership

Return on Equity

344,39 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 212 000	10 007 000	9 796 000	6 501 000
Net Income	3 747 000	4 408 000	4 970 000	3 652 000
Total Assets	7 481 000	7 432 000	8 534 000	5 353 000
Total Equity	1 088 000	1 086 000	1 046 000	990 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 212 000	10 007 000	9 796 000	6 501 000
Expenditure	5 269 000	4 356 000	3 421 000	1 820 000
Operating Profit	4 944 000	5 651 000	6 374 000	4 681 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	1 000	0	−2 000	0
Earnings Before Tax	4 944 000	5 651 000	6 373 000	4 681 000
Tax	1 198 000	1 243 000	1 402 000	1 029 000
Net Income	3 747 000	4 408 000	4 970 000	3 652 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	355 000	55 000	55 000	0
Total Current Assets	7 126 000	7 377 000	8 479 000	5 353 000
Total Assets	7 481 000	7 432 000	8 534 000	5 353 000
Total Retained Equity	1 058 000	1 056 000	1 016 000	965 000
Total Equity	1 088 000	1 086 000	1 046 000	990 000
Total Long-Term Debt	0	0	13 000	7 000
Total Current Debt	6 393 000	6 346 000	7 475 000	4 356 000
Total Equity and Debt	7 481 000	7 432 000	8 534 000	5 353 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 212 000	10 007 000	9 796 000	6 501 000
Other Income	0	0	0	0
Revenue	10 212 000	10 007 000	9 796 000	6 501 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 709 000	3 496 000	2 726 000	1 444 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 269 000	4 356 000	3 421 000	1 820 000
Operating Profit	4 944 000	5 651 000	6 374 000	4 681 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	1 000	0	−2 000	0
Dividends	0	0	0	0
Net Income	3 747 000	4 408 000	4 970 000	3 652 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	355 000	55 000	55 000	0
Total Fixed Assets	355 000	55 000	55 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 101 000	5 215 000	5 363 000	3 743 000
Total Current Assets	7 126 000	7 377 000	8 479 000	5 353 000
Total Assets	7 481 000	7 432 000	8 534 000	5 353 000
Total Equity	1 088 000	1 086 000	1 046 000	990 000
Short-Term Group Debt	4 800 000	4 800 000	6 300 000	3 445 000
Total Long-Term Debt	0	0	13 000	7 000
Creditors	122 000	93 000	63 000	57 000
Unpaid Taxes	979 000	914 000	858 000	461 000
Dividends	0	0	0	0
Other Current Debt	350 000	515 000	244 000	130 000
Total Current Debt	6 393 000	6 346 000	7 475 000	4 356 000
Total Equity and Debt	7 481 000	7 432 000	8 534 000	5 353 000

Financial indicators	2022	2021	2020	2019
Return on Equity	344,39 %	405,89 %	475,14 %	368,89 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	48,41 %	56,47 %	65,07 %	72 %
Current Ratio	1,11	1,16	1,13	1,23
Quick Ratio	1,11	1,16	1,13	1,23
Equity Ratio	0,15	0,15	0,12	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %