KROGH & CO ADVOKATFIRMA DA

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

9,52 %

Current Ratio

2,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 916 000	4 284 000	4 541 000	3 885 000
Net Income	122 000	−219 000	732 000	−331 000
Total Assets	2 445 000	2 305 000	2 615 000	1 688 000
Total Equity	1 282 000	1 834 000	2 024 000	1 292 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 916 000	4 284 000	4 541 000	3 885 000
Expenditure	4 795 000	4 505 000	3 813 000	4 220 000
Operating Profit	120 000	−221 000	728 000	−335 000
Financial Income	2 000	2 000	5 000	4 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	5 000	4 000
Earnings Before Tax	122 000	−219 000	732 000	−331 000
Tax	0	0	0	0
Net Income	122 000	−219 000	732 000	−331 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	88 000	114 000	100 000	0
Total Current Assets	2 357 000	2 191 000	2 515 000	1 688 000
Total Assets	2 445 000	2 305 000	2 615 000	1 688 000
Total Retained Equity	1 282 000	1 834 000	2 024 000	1 292 000
Total Equity	1 282 000	1 834 000	2 024 000	1 292 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 163 000	472 000	591 000	396 000
Total Equity and Debt	2 445 000	2 305 000	2 615 000	1 688 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 916 000	4 284 000	4 541 000	3 885 000
Other Income	0	0	0	0
Revenue	4 916 000	4 284 000	4 541 000	3 885 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 550 000	2 624 000	2 352 000	2 553 000
Depreciation	26 000	26 000	0	0
Impairment	0	0	0	0
Expenditure	4 795 000	4 505 000	3 813 000	4 220 000
Operating Profit	120 000	−221 000	728 000	−335 000
Financial Income	2 000	2 000	5 000	4 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	5 000	4 000
Dividends	0	0	0	0
Net Income	122 000	−219 000	732 000	−331 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	42 000	56 000	70 000	0
Total Intangible Assets	52 000	66 000	80 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	36 000	48 000	20 000	0
Total Tangible Assets	36 000	48 000	20 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	88 000	114 000	100 000	0
Stock	0	0	0	0
Total Investments	795 000	619 000	708 000	598 000
Cash, Bank	0	0	0	0
Total Current Assets	2 357 000	2 191 000	2 515 000	1 688 000
Total Assets	2 445 000	2 305 000	2 615 000	1 688 000
Total Equity	1 282 000	1 834 000	2 024 000	1 292 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	183 000	179 000	217 000	157 000
Unpaid Taxes	160 000	181 000	196 000	111 000
Dividends	0	0	0	0
Other Current Debt	819 000	112 000	178 000	128 000
Total Current Debt	1 163 000	472 000	591 000	396 000
Total Equity and Debt	2 445 000	2 305 000	2 615 000	1 688 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,52 %	−11,94 %	36,17 %	−25,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,44 %	−5,16 %	16,03 %	−8,62 %
Current Ratio	2,03	4,64	4,26	4,26
Quick Ratio	2,03	4,64	4,26	4,26
Equity Ratio	0,52	0,8	0,77	0,77
Gross Profit Margin	100 %	100 %	100 %	100 %