ADVOKATFIRMAET OPSHAUG DA

6002 ÅLESUND

Finances

Share Ownership

Return on Equity

−1 683,72 %

Current Ratio

2,24

Debt-to-Equity Ratio

−7,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 243 000	2 298 000	2 130 000	2 800 000
Net Income	724 000	202 000	171 000	333 000
Total Assets	431 000	312 000	443 000	393 000
Total Equity	−43 000	−365 000	−638 000	−821 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 243 000	2 298 000	2 130 000	2 800 000
Expenditure	1 494 000	2 060 000	1 924 000	2 387 000
Operating Profit	750 000	238 000	207 000	413 000
Financial Income	3 000	1 000	17 000	0
Financial Costs	29 000	38 000	53 000	80 000
Financial Balance	−26 000	−37 000	−36 000	−80 000
Earnings Before Tax	724 000	202 000	171 000	333 000
Tax	0	0	0	0
Net Income	724 000	202 000	171 000	333 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 000	57 000	65 000	80 000
Total Current Assets	378 000	255 000	378 000	313 000
Total Assets	431 000	312 000	443 000	393 000
Total Retained Equity	−43 000	−365 000	−638 000	−821 000
Total Equity	−43 000	−365 000	−638 000	−821 000
Total Long-Term Debt	305 000	533 000	797 000	887 000
Total Current Debt	169 000	144 000	284 000	327 000
Total Equity and Debt	431 000	312 000	443 000	393 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 943 000	1 944 000	1 842 000	2 460 000
Other Income	300 000	354 000	288 000	340 000
Revenue	2 243 000	2 298 000	2 130 000	2 800 000
Cost of Goods Sold	0	0	0	0
Salary Costs	640 000	1 231 000	1 214 000	1 414 000
Depreciation	4 000	9 000	15 000	13 000
Impairment	0	0	0	0
Expenditure	1 494 000	2 060 000	1 924 000	2 387 000
Operating Profit	750 000	238 000	207 000	413 000
Financial Income	3 000	1 000	17 000	0
Financial Costs	29 000	38 000	53 000	80 000
Financial Balance	−26 000	−37 000	−36 000	−80 000
Dividends	0	0	0	0
Net Income	724 000	202 000	171 000	333 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	11 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	52 000	57 000	62 000	68 000
Total Tangible Assets	52 000	57 000	62 000	68 000
Total Fiancial Fixed Assets	0	0	0	1 000
Total Fixed Assets	52 000	57 000	65 000	80 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 000	6 000	31 000	36 000
Total Current Assets	378 000	255 000	378 000	313 000
Total Assets	431 000	312 000	443 000	393 000
Total Equity	−43 000	−365 000	−638 000	−821 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	305 000	533 000	797 000	887 000
Creditors	99 000	87 000	149 000	141 000
Unpaid Taxes	29 000	60 000	99 000	166 000
Dividends	0	0	0	0
Other Current Debt	41 000	−3 000	37 000	20 000
Total Current Debt	169 000	144 000	284 000	327 000
Total Equity and Debt	431 000	312 000	443 000	393 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 683,72 %	−55,34 %	−26,8 %	−40,56 %
Debt-to-Equity Ratio	−7,09	−1,46	−1,25	−1,08
Operating Profit Margin	33,44 %	10,36 %	9,72 %	14,75 %
Current Ratio	2,24	1,77	1,33	0,96
Quick Ratio	2,24	1,77	1,33	0,96
Equity Ratio	−0,1	−1,17	−1,44	−2,09
Gross Profit Margin	100 %	100 %	100 %	100 %