ADVOKATBYGG MO AS

8622 MO I RANA

Finances

Return on Equity

13,39 %

Current Ratio

8,92

Debt-to-Equity Ratio

5,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 156 000	1 036 000	1 075 000	0
Net Income	212 000	187 000	44 000	−114 000
Total Assets	10 425 000	10 469 000	10 796 000	4 696 000
Total Equity	1 583 000	1 371 000	1 183 000	140 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 156 000	1 036 000	1 075 000	0
Expenditure	556 000	569 000	692 000	17 000
Operating Profit	600 000	467 000	383 000	−17 000
Financial Income	0	0	1 000	0
Financial Costs	328 000	227 000	328 000	185 000
Financial Balance	−328 000	−227 000	−327 000	−185 000
Earnings Before Tax	272 000	240 000	56 000	−202 000
Tax	60 000	53 000	12 000	−89 000
Net Income	212 000	187 000	44 000	−114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 426 000	9 772 000	10 254 000	4 689 000
Total Current Assets	999 000	697 000	542 000	8 000
Total Assets	10 425 000	10 469 000	10 796 000	4 696 000
Total Retained Equity	1 533 000	1 321 000	1 133 000	90 000
Total Equity	1 583 000	1 371 000	1 183 000	140 000
Total Long-Term Debt	8 730 000	9 058 000	9 540 000	3 859 000
Total Current Debt	112 000	40 000	73 000	697 000
Total Equity and Debt	10 425 000	10 469 000	10 796 000	4 696 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 156 000	1 036 000	1 075 000	0
Revenue	1 156 000	1 036 000	1 075 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	391 000	392 000	393 000	0
Impairment	0	0	0	0
Expenditure	556 000	569 000	692 000	17 000
Operating Profit	600 000	467 000	383 000	−17 000
Financial Income	0	0	1 000	0
Financial Costs	328 000	227 000	328 000	185 000
Financial Balance	−328 000	−227 000	−327 000	−185 000
Dividends	0	0	0	0
Net Income	212 000	187 000	44 000	−114 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	89 000
Real Eastate	9 381 000	9 772 000	10 254 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 381 000	9 772 000	10 254 000	0
Total Fiancial Fixed Assets	45 000	0	0	4 600 000
Total Fixed Assets	9 426 000	9 772 000	10 254 000	4 689 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	869 000	601 000	459 000	8 000
Total Current Assets	999 000	697 000	542 000	8 000
Total Assets	10 425 000	10 469 000	10 796 000	4 696 000
Total Equity	1 583 000	1 371 000	1 183 000	140 000
Short-Term Group Debt	0	0	0	688 000
Total Long-Term Debt	8 730 000	9 058 000	9 540 000	3 859 000
Creditors	63 000	3 000	31 000	0
Unpaid Taxes	29 000	32 000	33 000	0
Dividends	0	0	0	0
Other Current Debt	20 000	6 000	10 000	9 000
Total Current Debt	112 000	40 000	73 000	697 000
Total Equity and Debt	10 425 000	10 469 000	10 796 000	4 696 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,39 %	13,64 %	3,72 %	−81,43 %
Debt-to-Equity Ratio	5,51	6,61	8,06	27,56
Operating Profit Margin	51,9 %	45,08 %	35,63 %	-
Current Ratio	8,92	17,43	7,42	0,01
Quick Ratio	8,92	17,43	7,42	0,01
Equity Ratio	0,15	0,13	0,11	0,03
Gross Profit Margin	100 %	100 %	100 %	-