ADVOKATFIRMAET BAADSTØ AS

8800 SANDNESSJØEN

Finances

Share Ownership

Return on Equity

−1,56 %

Current Ratio

2,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 306 000	3 470 000	3 323 000	3 524 000
Net Income	−28 000	9 000	−227 000	17 000
Total Assets	2 493 000	2 616 000	2 792 000	2 858 000
Total Equity	1 791 000	1 820 000	1 811 000	2 038 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 306 000	3 470 000	3 323 000	3 524 000
Expenditure	3 416 000	3 455 000	3 613 000	3 526 000
Operating Profit	−110 000	14 000	−290 000	−2 000
Financial Income	76 000	0	0	25 000
Financial Costs	3 000	3 000	1 000	1 000
Financial Balance	73 000	−3 000	−1 000	24 000
Earnings Before Tax	−36 000	12 000	−291 000	23 000
Tax	−8 000	3 000	−64 000	6 000
Net Income	−28 000	9 000	−227 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	422 000	527 000	654 000	782 000
Total Current Assets	2 071 000	2 089 000	2 138 000	2 076 000
Total Assets	2 493 000	2 616 000	2 792 000	2 858 000
Total Retained Equity	1 761 000	1 790 000	1 781 000	2 008 000
Total Equity	1 791 000	1 820 000	1 811 000	2 038 000
Total Long-Term Debt	7 000	15 000	12 000	76 000
Total Current Debt	695 000	782 000	969 000	744 000
Total Equity and Debt	2 493 000	2 616 000	2 792 000	2 858 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 306 000	3 468 000	3 293 000	3 524 000
Other Income	0	1 000	30 000	0
Revenue	3 306 000	3 470 000	3 323 000	3 524 000
Cost of Goods Sold	284 000	240 000	371 000	229 000
Salary Costs	2 237 000	2 346 000	2 378 000	2 276 000
Depreciation	122 000	127 000	128 000	122 000
Impairment	0	0	0	0
Expenditure	3 416 000	3 455 000	3 613 000	3 526 000
Operating Profit	−110 000	14 000	−290 000	−2 000
Financial Income	76 000	0	0	25 000
Financial Costs	3 000	3 000	1 000	1 000
Financial Balance	73 000	−3 000	−1 000	24 000
Dividends	0	0	0	0
Net Income	−28 000	9 000	−227 000	17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	422 000	527 000	654 000	782 000
Total Tangible Assets	422 000	527 000	654 000	782 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	422 000	527 000	654 000	782 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	572 000	492 000	1 129 000	622 000
Total Current Assets	2 071 000	2 089 000	2 138 000	2 076 000
Total Assets	2 493 000	2 616 000	2 792 000	2 858 000
Total Equity	1 791 000	1 820 000	1 811 000	2 038 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	15 000	12 000	76 000
Creditors	64 000	101 000	133 000	127 000
Unpaid Taxes	454 000	457 000	647 000	432 000
Dividends	0	0	0	0
Other Current Debt	177 000	224 000	189 000	185 000
Total Current Debt	695 000	782 000	969 000	744 000
Total Equity and Debt	2 493 000	2 616 000	2 792 000	2 858 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,56 %	0,49 %	−12,53 %	0,83 %
Debt-to-Equity Ratio	0	0,01	0,01	0,04
Operating Profit Margin	−3,33 %	0,4 %	−8,73 %	−0,06 %
Current Ratio	2,98	2,67	2,21	2,79
Quick Ratio	2,98	2,67	2,21	2,79
Equity Ratio	0,72	0,7	0,65	0,71
Gross Profit Margin	91,41 %	93,08 %	88,84 %	93,5 %