ADVOKATFIRMAET GUNNHEIM AS

0181 OSLO

Finances

Share Ownership

Return on Equity

138,25 %

Current Ratio

0,77

Debt-to-Equity Ratio

−0,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 778 000	2 405 000	2 296 000	3 011 000
Net Income	−600 000	153 000	−204 000	193 000
Total Assets	1 246 000	1 365 000	1 277 000	2 024 000
Total Equity	−434 000	166 000	13 000	217 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 778 000	2 405 000	2 296 000	3 011 000
Expenditure	2 317 000	2 163 000	2 515 000	2 800 000
Operating Profit	−538 000	242 000	−219 000	211 000
Financial Income	−11 000	3 000	10 000	82 000
Financial Costs	44 000	47 000	53 000	52 000
Financial Balance	−55 000	−44 000	−43 000	30 000
Earnings Before Tax	−594 000	199 000	−261 000	241 000
Tax	6 000	46 000	−57 000	48 000
Net Income	−600 000	153 000	−204 000	193 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	268 000	455 000	641 000	810 000
Total Current Assets	977 000	910 000	636 000	1 213 000
Total Assets	1 246 000	1 365 000	1 277 000	2 024 000
Total Retained Equity	−456 000	144 000	−9 000	195 000
Total Equity	−434 000	166 000	13 000	217 000
Total Long-Term Debt	406 000	458 000	629 000	841 000
Total Current Debt	1 275 000	742 000	636 000	966 000
Total Equity and Debt	1 246 000	1 365 000	1 277 000	2 024 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 778 000	2 405 000	2 296 000	3 011 000
Other Income	0	0	0	0
Revenue	1 778 000	2 405 000	2 296 000	3 011 000
Cost of Goods Sold	338 000	270 000	230 000	81 000
Salary Costs	1 104 000	1 096 000	1 304 000	1 821 000
Depreciation	181 000	181 000	181 000	181 000
Impairment	0	0	0	0
Expenditure	2 317 000	2 163 000	2 515 000	2 800 000
Operating Profit	−538 000	242 000	−219 000	211 000
Financial Income	−11 000	3 000	10 000	82 000
Financial Costs	44 000	47 000	53 000	52 000
Financial Balance	−55 000	−44 000	−43 000	30 000
Dividends	0	0	0	0
Net Income	−600 000	153 000	−204 000	193 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	64 000	128 000	192 000	256 000
Total Intangible Assets	64 000	134 000	204 000	256 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	204 000	321 000	438 000	554 000
Total Tangible Assets	204 000	321 000	438 000	554 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	268 000	455 000	641 000	810 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	67 000	55 000	56 000
Total Current Assets	977 000	910 000	636 000	1 213 000
Total Assets	1 246 000	1 365 000	1 277 000	2 024 000
Total Equity	−434 000	166 000	13 000	217 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	406 000	458 000	629 000	841 000
Creditors	143 000	67 000	29 000	117 000
Unpaid Taxes	262 000	235 000	180 000	423 000
Dividends	0	0	0	0
Other Current Debt	666 000	197 000	222 000	285 000
Total Current Debt	1 275 000	742 000	636 000	966 000
Total Equity and Debt	1 246 000	1 365 000	1 277 000	2 024 000

Financial indicators	2022	2021	2020	2019
Return on Equity	138,25 %	92,17 %	−1 569,23 %	88,94 %
Debt-to-Equity Ratio	−0,94	2,76	48,38	3,88
Operating Profit Margin	−30,26 %	10,06 %	−9,54 %	7,01 %
Current Ratio	0,77	1,23	1	1,26
Quick Ratio	0,77	1,23	1	1,26
Equity Ratio	−0,35	0,12	0,01	0,11
Gross Profit Margin	80,99 %	88,77 %	89,98 %	97,31 %