ADVOKATFIRMAET SIMONSEN VOGT WIIG AS

0252 OSLO

Finances

Return on Equity

−0,46 %

Current Ratio

2,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	513 402 000	539 713 000	482 822 000	476 228 000
Net Income	−646 000	−748 000	197 737 000	2 366 000
Total Assets	213 749 000	218 778 000	235 028 000	225 894 000
Total Equity	141 475 000	137 199 000	162 899 000	161 952 000

Income (NOK)	2022	2021	2020	2019
Revenue	513 402 000	539 713 000	482 822 000	476 228 000
Expenditure	328 506 000	304 687 000	285 389 000	292 308 000
Operating Profit	184 897 000	235 026 000	197 433 000	183 920 000
Financial Income	696 000	664 000	856 000	1 129 000
Financial Costs	548 000	386 000	374 000	277 000
Financial Balance	148 000	278 000	482 000	852 000
Earnings Before Tax	185 045 000	235 304 000	197 914 000	184 772 000
Tax	187 000	202 000	177 000	169 000
Net Income	−646 000	−748 000	197 737 000	2 366 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 657 000	6 227 000	8 503 000	12 808 000
Total Current Assets	207 092 000	212 551 000	226 524 000	213 086 000
Total Assets	213 749 000	218 778 000	235 028 000	225 894 000
Total Retained Equity	3 598 000	4 114 000	4 856 000	3 128 000
Total Equity	141 475 000	137 199 000	162 899 000	161 952 000
Total Long-Term Debt	382 000	396 000	460 000	486 000
Total Current Debt	71 892 000	81 183 000	71 669 000	63 456 000
Total Equity and Debt	213 749 000	218 778 000	235 028 000	225 894 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	513 402 000	539 713 000	482 822 000	476 228 000
Other Income	0	0	0	0
Revenue	513 402 000	539 713 000	482 822 000	476 228 000
Cost of Goods Sold	0	0	0	0
Salary Costs	239 502 000	223 760 000	209 044 000	213 521 000
Depreciation	3 764 000	5 111 000	6 493 000	5 551 000
Impairment	0	0	0	0
Expenditure	328 506 000	304 687 000	285 389 000	292 308 000
Operating Profit	184 897 000	235 026 000	197 433 000	183 920 000
Financial Income	696 000	664 000	856 000	1 129 000
Financial Costs	548 000	386 000	374 000	277 000
Financial Balance	148 000	278 000	482 000	852 000
Dividends	0	0	0	0
Net Income	−646 000	−748 000	197 737 000	2 366 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 052 000	4 692 000	6 011 000	8 203 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 043 000	1 188 000	2 207 000	4 140 000
Total Tangible Assets	1 043 000	1 188 000	2 207 000	4 140 000
Total Fiancial Fixed Assets	562 000	346 000	285 000	464 000
Total Fixed Assets	6 657 000	6 227 000	8 503 000	12 808 000
Stock	0	0	0	0
Total Investments	60 000	180 000	515 000	623 000
Cash, Bank	43 850 000	43 706 000	64 863 000	58 015 000
Total Current Assets	207 092 000	212 551 000	226 524 000	213 086 000
Total Assets	213 749 000	218 778 000	235 028 000	225 894 000
Total Equity	141 475 000	137 199 000	162 899 000	161 952 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	382 000	396 000	460 000	486 000
Creditors	10 165 000	12 875 000	8 264 000	6 207 000
Unpaid Taxes	31 436 000	37 543 000	37 121 000	32 423 000
Dividends	0	0	0	0
Other Current Debt	30 104 000	30 562 000	26 107 000	24 623 000
Total Current Debt	71 892 000	81 183 000	71 669 000	63 456 000
Total Equity and Debt	213 749 000	218 778 000	235 028 000	225 894 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,46 %	−0,55 %	121,39 %	1,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,01 %	43,55 %	40,89 %	38,62 %
Current Ratio	2,88	2,62	3,16	3,36
Quick Ratio	2,88	2,62	3,16	3,36
Equity Ratio	0,66	0,63	0,69	0,72
Gross Profit Margin	100 %	100 %	100 %	100 %