ADVOKATFIRMA WANG & HOLM-OLSEN AS

1767 HALDEN

Finances

Share Ownership

Return on Equity

14,9 %

Current Ratio

1,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 266 000	4 456 000	4 823 000	5 760 000
Net Income	173 000	−116 000	−175 000	528 000
Total Assets	2 352 000	2 020 000	1 790 000	2 456 000
Total Equity	1 161 000	987 000	1 104 000	1 279 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 266 000	4 456 000	4 823 000	5 760 000
Expenditure	5 053 000	4 616 000	5 050 000	5 081 000
Operating Profit	213 000	−160 000	−228 000	678 000
Financial Income	15 000	11 000	5 000	3 000
Financial Costs	0	0	0	3 000
Financial Balance	15 000	11 000	5 000	0
Earnings Before Tax	228 000	−148 000	−223 000	678 000
Tax	55 000	−32 000	−48 000	150 000
Net Income	173 000	−116 000	−175 000	528 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	49 000	76 000	29 000
Total Current Assets	2 333 000	1 970 000	1 713 000	2 428 000
Total Assets	2 352 000	2 020 000	1 790 000	2 456 000
Total Retained Equity	1 095 000	921 000	1 038 000	1 213 000
Total Equity	1 161 000	987 000	1 104 000	1 279 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 191 000	1 032 000	686 000	1 177 000
Total Equity and Debt	2 352 000	2 020 000	1 790 000	2 456 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 266 000	4 456 000	4 823 000	5 760 000
Other Income	0	0	0	0
Revenue	5 266 000	4 456 000	4 823 000	5 760 000
Cost of Goods Sold	34 000	129 000	3 000	47 000
Salary Costs	3 756 000	3 426 000	3 811 000	3 654 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 053 000	4 616 000	5 050 000	5 081 000
Operating Profit	213 000	−160 000	−228 000	678 000
Financial Income	15 000	11 000	5 000	3 000
Financial Costs	0	0	0	3 000
Financial Balance	15 000	11 000	5 000	0
Dividends	0	0	0	0
Net Income	173 000	−116 000	−175 000	528 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	49 000	76 000	29 000
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	0	0	0	0
Total Fixed Assets	19 000	49 000	76 000	29 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 101 000	948 000	1 201 000	1 132 000
Total Current Assets	2 333 000	1 970 000	1 713 000	2 428 000
Total Assets	2 352 000	2 020 000	1 790 000	2 456 000
Total Equity	1 161 000	987 000	1 104 000	1 279 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	95 000	115 000	43 000	46 000
Unpaid Taxes	671 000	556 000	321 000	520 000
Dividends	0	0	0	0
Other Current Debt	401 000	361 000	323 000	462 000
Total Current Debt	1 191 000	1 032 000	686 000	1 177 000
Total Equity and Debt	2 352 000	2 020 000	1 790 000	2 456 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,9 %	−11,75 %	−15,85 %	41,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,04 %	−3,59 %	−4,73 %	11,77 %
Current Ratio	1,96	1,91	2,5	2,06
Quick Ratio	1,96	1,91	2,5	2,06
Equity Ratio	0,49	0,49	0,62	0,52
Gross Profit Margin	99,35 %	97,11 %	99,94 %	99,18 %