WAGNER ADVOKATFIRMA AS

3126 TØNSBERG

Finances

Return on Equity

−11,78 %

Current Ratio

16,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	796 000	1 454 000	1 235 000	1 186 000
Net Income	−943 000	10 110 000	23 000	63 000
Total Assets	8 326 000	10 826 000	1 028 000	1 124 000
Total Equity	8 004 000	10 446 000	337 000	314 000

Income (NOK)	2022	2021	2020	2019
Revenue	796 000	1 454 000	1 235 000	1 186 000
Expenditure	1 496 000	1 768 000	1 178 000	1 103 000
Operating Profit	−699 000	−314 000	57 000	82 000
Financial Income	4 000	10 358 000	1 000	2 000
Financial Costs	402 000	3 000	23 000	3 000
Financial Balance	−398 000	10 355 000	−22 000	−1 000
Earnings Before Tax	−1 097 000	10 041 000	35 000	81 000
Tax	−155 000	−68 000	12 000	18 000
Net Income	−943 000	10 110 000	23 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 936 000	2 462 000	2 000	570 000
Total Current Assets	5 390 000	8 363 000	1 026 000	554 000
Total Assets	8 326 000	10 826 000	1 028 000	1 124 000
Total Retained Equity	7 904 000	10 346 000	237 000	214 000
Total Equity	8 004 000	10 446 000	337 000	314 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	322 000	379 000	692 000	811 000
Total Equity and Debt	8 326 000	10 826 000	1 028 000	1 124 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	593 000	1 454 000	1 235 000	1 186 000
Other Income	204 000	0	0	0
Revenue	796 000	1 454 000	1 235 000	1 186 000
Cost of Goods Sold	120 000	193 000	45 000	0
Salary Costs	1 160 000	1 238 000	894 000	743 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 496 000	1 768 000	1 178 000	1 103 000
Operating Profit	−699 000	−314 000	57 000	82 000
Financial Income	4 000	10 358 000	1 000	2 000
Financial Costs	402 000	3 000	23 000	3 000
Financial Balance	−398 000	10 355 000	−22 000	−1 000
Dividends	1 500 000	0	0	0
Net Income	−943 000	10 110 000	23 000	63 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	223 000	68 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	2 713 000	2 394 000	2 000	570 000
Total Fixed Assets	2 936 000	2 462 000	2 000	570 000
Stock	0	0	0	0
Total Investments	4 569 000	4 988 000	0	0
Cash, Bank	323 000	1 718 000	327 000	52 000
Total Current Assets	5 390 000	8 363 000	1 026 000	554 000
Total Assets	8 326 000	10 826 000	1 028 000	1 124 000
Total Equity	8 004 000	10 446 000	337 000	314 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	5 000	7 000	18 000
Unpaid Taxes	187 000	262 000	225 000	122 000
Dividends	1 500 000	0	0	0
Other Current Debt	126 000	112 000	448 000	609 000
Total Current Debt	322 000	379 000	692 000	811 000
Total Equity and Debt	8 326 000	10 826 000	1 028 000	1 124 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,78 %	96,78 %	6,82 %	20,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−87,81 %	−21,6 %	4,62 %	6,91 %
Current Ratio	16,74	22,07	1,48	0,68
Quick Ratio	16,74	22,07	1,48	0,68
Equity Ratio	0,96	0,96	0,33	0,28
Gross Profit Margin	84,92 %	86,73 %	96,36 %	100 %