ADVOKATCOMPAGNIET DA

5012 BERGEN

Finances

Share Ownership

Return on Equity

28,34 %

Current Ratio

2,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 230 000	21 055 000	15 809 000	15 157 000
Net Income	1 196 000	4 284 000	1 441 000	1 197 000
Total Assets	6 630 000	7 577 000	5 998 000	4 065 000
Total Equity	4 220 000	4 560 000	3 192 000	2 558 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 230 000	21 055 000	15 809 000	15 157 000
Expenditure	20 033 000	16 777 000	14 390 000	13 967 000
Operating Profit	1 197 000	4 278 000	1 420 000	1 190 000
Financial Income	6 000	9 000	23 000	9 000
Financial Costs	7 000	2 000	2 000	2 000
Financial Balance	−1 000	7 000	21 000	7 000
Earnings Before Tax	1 196 000	4 284 000	1 441 000	1 197 000
Tax	0	0	0	0
Net Income	1 196 000	4 284 000	1 441 000	1 197 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	98 000	110 000	77 000	49 000
Total Current Assets	6 532 000	7 467 000	5 921 000	4 016 000
Total Assets	6 630 000	7 577 000	5 998 000	4 065 000
Total Retained Equity	4 220 000	4 560 000	3 192 000	2 558 000
Total Equity	4 220 000	4 560 000	3 192 000	2 558 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 410 000	3 018 000	2 806 000	1 507 000
Total Equity and Debt	6 630 000	7 577 000	5 998 000	4 065 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 230 000	21 055 000	15 809 000	15 157 000
Other Income	0	0	0	0
Revenue	21 230 000	21 055 000	15 809 000	15 157 000
Cost of Goods Sold	79 000	322 000	264 000	0
Salary Costs	11 215 000	8 268 000	7 042 000	7 467 000
Depreciation	33 000	24 000	19 000	5 000
Impairment	0	0	0	0
Expenditure	20 033 000	16 777 000	14 390 000	13 967 000
Operating Profit	1 197 000	4 278 000	1 420 000	1 190 000
Financial Income	6 000	9 000	23 000	9 000
Financial Costs	7 000	2 000	2 000	2 000
Financial Balance	−1 000	7 000	21 000	7 000
Dividends	0	0	0	0
Net Income	1 196 000	4 284 000	1 441 000	1 197 000

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	98 000	110 000	77 000	49 000
Total Tangible Assets	98 000	110 000	77 000	49 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	98 000	110 000	77 000	49 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 562 000	2 274 000	2 329 000	993 000
Total Current Assets	6 532 000	7 467 000	5 921 000	4 016 000
Total Assets	6 630 000	7 577 000	5 998 000	4 065 000
Total Equity	4 220 000	4 560 000	3 192 000	2 558 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 683 000	2 220 000	2 032 000	1 100 000
Unpaid Taxes	440 000	667 000	591 000	287 000
Dividends	0	0	0	0
Other Current Debt	287 000	131 000	183 000	121 000
Total Current Debt	2 410 000	3 018 000	2 806 000	1 507 000
Total Equity and Debt	6 630 000	7 577 000	5 998 000	4 065 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,34 %	93,95 %	45,14 %	46,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,64 %	20,32 %	8,98 %	7,85 %
Current Ratio	2,71	2,47	2,11	2,66
Quick Ratio	2,71	2,47	2,11	2,66
Equity Ratio	0,64	0,6	0,53	0,63
Gross Profit Margin	99,63 %	98,47 %	98,33 %	100 %