ADVOKAT DAG BERNTSEN AS

8006 BODØ

Finances

Return on Equity

25,52 %

Current Ratio

4,9

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 514 000	2 332 000	2 152 000	1 786 000
Net Income	599 000	407 000	540 000	276 000
Total Assets	2 953 000	2 327 000	2 031 000	1 526 000
Total Equity	2 347 000	1 748 000	1 341 000	802 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 514 000	2 332 000	2 152 000	1 786 000
Expenditure	1 742 000	1 794 000	1 449 000	1 406 000
Operating Profit	772 000	539 000	704 000	380 000
Financial Income	3 000	0	13 000	10 000
Financial Costs	6 000	17 000	25 000	36 000
Financial Balance	−3 000	−17 000	−12 000	−26 000
Earnings Before Tax	768 000	523 000	692 000	354 000
Tax	169 000	116 000	152 000	78 000
Net Income	599 000	407 000	540 000	276 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	71 000	80 000	148 000	106 000
Total Current Assets	2 882 000	2 247 000	1 883 000	1 420 000
Total Assets	2 953 000	2 327 000	2 031 000	1 526 000
Total Retained Equity	2 317 000	1 718 000	1 311 000	772 000
Total Equity	2 347 000	1 748 000	1 341 000	802 000
Total Long-Term Debt	19 000	26 000	278 000	335 000
Total Current Debt	588 000	553 000	412 000	390 000
Total Equity and Debt	2 953 000	2 327 000	2 031 000	1 526 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 514 000	2 332 000	1 889 000	1 756 000
Other Income	0	0	264 000	29 000
Revenue	2 514 000	2 332 000	2 152 000	1 786 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 131 000	1 149 000	851 000	815 000
Depreciation	0	20 000	1 000	0
Impairment	0	0	0	0
Expenditure	1 742 000	1 794 000	1 449 000	1 406 000
Operating Profit	772 000	539 000	704 000	380 000
Financial Income	3 000	0	13 000	10 000
Financial Costs	6 000	17 000	25 000	36 000
Financial Balance	−3 000	−17 000	−12 000	−26 000
Dividends	0	0	0	0
Net Income	599 000	407 000	540 000	276 000

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	0	0	20 000	0
Total Tangible Assets	0	0	20 000	0
Total Fiancial Fixed Assets	71 000	80 000	128 000	106 000
Total Fixed Assets	71 000	80 000	148 000	106 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 013 000	847 000	250 000	22 000
Total Current Assets	2 882 000	2 247 000	1 883 000	1 420 000
Total Assets	2 953 000	2 327 000	2 031 000	1 526 000
Total Equity	2 347 000	1 748 000	1 341 000	802 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 000	26 000	278 000	335 000
Creditors	10 000	27 000	7 000	7 000
Unpaid Taxes	197 000	253 000	164 000	119 000
Dividends	0	0	0	0
Other Current Debt	204 000	108 000	79 000	223 000
Total Current Debt	588 000	553 000	412 000	390 000
Total Equity and Debt	2 953 000	2 327 000	2 031 000	1 526 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,52 %	23,28 %	40,27 %	34,41 %
Debt-to-Equity Ratio	0,01	0,01	0,21	0,42
Operating Profit Margin	30,71 %	23,11 %	32,71 %	21,28 %
Current Ratio	4,9	4,06	4,57	3,64
Quick Ratio	4,9	4,06	4,57	3,64
Equity Ratio	0,79	0,75	0,66	0,53
Gross Profit Margin	100 %	100 %	100 %	100 %