ADVOKATFIRMAET PLANKE DA

1605 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

215,63 %

Current Ratio

1,93

Debt-to-Equity Ratio

13,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 920 000	7 713 000	6 882 000	7 763 000
Net Income	1 283 000	640 000	1 502 000	1 159 000
Total Assets	9 856 000	10 124 000	10 823 000	4 493 000
Total Equity	595 000	875 000	1 491 000	2 716 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 920 000	7 713 000	6 882 000	7 763 000
Expenditure	5 377 000	6 895 000	5 183 000	6 584 000
Operating Profit	1 543 000	818 000	1 700 000	1 179 000
Financial Income	9 000	2 000	2 000	37 000
Financial Costs	269 000	180 000	200 000	56 000
Financial Balance	−260 000	−178 000	−198 000	−19 000
Earnings Before Tax	1 283 000	640 000	1 502 000	1 159 000
Tax	0	0	0	0
Net Income	1 283 000	640 000	1 502 000	1 159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 019 000	8 195 000	8 307 000	410 000
Total Current Assets	1 837 000	1 928 000	2 516 000	4 083 000
Total Assets	9 856 000	10 124 000	10 823 000	4 493 000
Total Retained Equity	595 000	875 000	1 491 000	2 716 000
Total Equity	595 000	875 000	1 491 000	2 716 000
Total Long-Term Debt	8 312 000	8 703 000	8 760 000	818 000
Total Current Debt	950 000	547 000	572 000	959 000
Total Equity and Debt	9 856 000	10 124 000	10 823 000	4 493 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 920 000	7 713 000	6 733 000	7 649 000
Other Income	0	0	149 000	114 000
Revenue	6 920 000	7 713 000	6 882 000	7 763 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 529 000	4 060 000	2 583 000	3 927 000
Depreciation	176 000	173 000	232 000	87 000
Impairment	0	0	0	0
Expenditure	5 377 000	6 895 000	5 183 000	6 584 000
Operating Profit	1 543 000	818 000	1 700 000	1 179 000
Financial Income	9 000	2 000	2 000	37 000
Financial Costs	269 000	180 000	200 000	56 000
Financial Balance	−260 000	−178 000	−198 000	−19 000
Dividends	0	0	0	0
Net Income	1 283 000	640 000	1 502 000	1 159 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 683 000	7 847 000	8 011 000	42 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	335 000	348 000	295 000	366 000
Total Tangible Assets	8 018 000	8 194 000	8 306 000	409 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	8 019 000	8 195 000	8 307 000	410 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	397 000	1 381 000	2 183 000	2 968 000
Total Current Assets	1 837 000	1 928 000	2 516 000	4 083 000
Total Assets	9 856 000	10 124 000	10 823 000	4 493 000
Total Equity	595 000	875 000	1 491 000	2 716 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 312 000	8 703 000	8 760 000	818 000
Creditors	177 000	1 000	125 000	4 000
Unpaid Taxes	564 000	325 000	344 000	538 000
Dividends	0	0	0	0
Other Current Debt	208 000	220 000	103 000	417 000
Total Current Debt	950 000	547 000	572 000	959 000
Total Equity and Debt	9 856 000	10 124 000	10 823 000	4 493 000

Financial indicators	2022	2021	2020	2019
Return on Equity	215,63 %	73,14 %	100,74 %	42,67 %
Debt-to-Equity Ratio	13,97	9,95	5,88	0,3
Operating Profit Margin	22,3 %	10,61 %	24,7 %	15,19 %
Current Ratio	1,93	3,52	4,4	4,26
Quick Ratio	1,93	3,52	4,4	4,26
Equity Ratio	0,06	0,09	0,14	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %