ADVOKATFIRMAET MAGELI DA

2317 HAMAR

Finances

Share Ownership

Return on Equity

106,04 %

Current Ratio

3,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	49 580 000	48 868 000	46 873 000	50 215 000
Net Income	17 841 000	20 135 000	17 050 000	17 373 000
Total Assets	22 419 000	24 774 000	22 255 000	20 774 000
Total Equity	16 824 000	19 739 000	16 980 000	17 179 000

Income (NOK)	2022	2021	2020	2019
Revenue	49 580 000	48 868 000	46 873 000	50 215 000
Expenditure	11 357 000	10 538 000	10 587 000	11 496 000
Operating Profit	17 859 000	20 143 000	17 084 000	17 394 000
Financial Income	25 000	30 000	18 000	28 000
Financial Costs	43 000	38 000	52 000	49 000
Financial Balance	−18 000	−8 000	−34 000	−21 000
Earnings Before Tax	17 841 000	20 135 000	17 050 000	17 373 000
Tax	0	0	0	0
Net Income	17 841 000	20 135 000	17 050 000	17 373 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 949 000	2 219 000	945 000	540 000
Total Current Assets	20 470 000	22 555 000	21 310 000	20 233 000
Total Assets	22 419 000	24 774 000	22 255 000	20 774 000
Total Retained Equity	16 824 000	19 739 000	16 980 000	17 179 000
Total Equity	16 824 000	19 739 000	16 980 000	17 179 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 595 000	5 035 000	5 275 000	3 594 000
Total Equity and Debt	22 419 000	24 774 000	22 255 000	20 774 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	49 258 000	48 644 000	46 768 000	50 011 000
Other Income	322 000	224 000	104 000	203 000
Revenue	49 580 000	48 868 000	46 873 000	50 215 000
Cost of Goods Sold	0	210 000	47 000	347 000
Salary Costs	10 937 000	9 901 000	10 464 000	11 038 000
Depreciation	420 000	427 000	76 000	111 000
Impairment	0	0	0	0
Expenditure	11 357 000	10 538 000	10 587 000	11 496 000
Operating Profit	17 859 000	20 143 000	17 084 000	17 394 000
Financial Income	25 000	30 000	18 000	28 000
Financial Costs	43 000	38 000	52 000	49 000
Financial Balance	−18 000	−8 000	−34 000	−21 000
Dividends	0	0	0	0
Net Income	17 841 000	20 135 000	17 050 000	17 373 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	30 000	41 000	53 000
Real Eastate	609 000	709 000	101 000	47 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 182 000	1 444 000	723 000	318 000
Total Tangible Assets	1 791 000	2 153 000	824 000	364 000
Total Fiancial Fixed Assets	140 000	36 000	79 000	123 000
Total Fixed Assets	1 949 000	2 219 000	945 000	540 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 033 000	10 102 000	11 926 000	11 074 000
Total Current Assets	20 470 000	22 555 000	21 310 000	20 233 000
Total Assets	22 419 000	24 774 000	22 255 000	20 774 000
Total Equity	16 824 000	19 739 000	16 980 000	17 179 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 536 000	1 709 000	2 330 000	581 000
Unpaid Taxes	2 530 000	2 596 000	1 896 000	2 197 000
Dividends	0	0	0	0
Other Current Debt	530 000	730 000	1 049 000	817 000
Total Current Debt	5 595 000	5 035 000	5 275 000	3 594 000
Total Equity and Debt	22 419 000	24 774 000	22 255 000	20 774 000

Financial indicators	2022	2021	2020	2019
Return on Equity	106,04 %	102,01 %	100,41 %	101,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,02 %	41,22 %	36,45 %	34,64 %
Current Ratio	3,66	4,48	4,04	5,63
Quick Ratio	3,66	4,48	4,04	5,63
Equity Ratio	0,75	0,8	0,76	0,83
Gross Profit Margin	100 %	99,57 %	99,9 %	99,31 %