ADVOKATFIRMAET NYSTUEN & BØEN AS

2615 LILLEHAMMER

Finances

Share Ownership

Return on Equity

91,26 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 863 000	7 419 000	6 163 000	6 564 000
Net Income	2 192 000	1 774 000	1 432 000	1 834 000
Total Assets	10 558 000	8 423 000	5 250 000	6 642 000
Total Equity	2 402 000	210 000	210 000	210 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 863 000	7 419 000	6 163 000	6 564 000
Expenditure	4 056 000	5 143 000	4 326 000	4 211 000
Operating Profit	2 808 000	2 276 000	1 837 000	2 353 000
Financial Income	5 000	0	1 000	2 000
Financial Costs	2 000	1 000	2 000	1 000
Financial Balance	3 000	−1 000	−1 000	1 000
Earnings Before Tax	2 811 000	2 274 000	1 836 000	2 354 000
Tax	619 000	500 000	404 000	519 000
Net Income	2 192 000	1 774 000	1 432 000	1 834 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	87 000	102 000	80 000	121 000
Total Current Assets	10 471 000	8 321 000	5 169 000	6 521 000
Total Assets	10 558 000	8 423 000	5 250 000	6 642 000
Total Retained Equity	2 372 000	180 000	180 000	180 000
Total Equity	2 402 000	210 000	210 000	210 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 156 000	8 213 000	5 040 000	6 432 000
Total Equity and Debt	10 558 000	8 423 000	5 250 000	6 642 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 863 000	7 419 000	6 163 000	6 564 000
Other Income	0	0	0	0
Revenue	6 863 000	7 419 000	6 163 000	6 564 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 825 000	2 784 000	2 782 000	2 794 000
Depreciation	8 000	11 000	11 000	5 000
Impairment	0	0	0	0
Expenditure	4 056 000	5 143 000	4 326 000	4 211 000
Operating Profit	2 808 000	2 276 000	1 837 000	2 353 000
Financial Income	5 000	0	1 000	2 000
Financial Costs	2 000	1 000	2 000	1 000
Financial Balance	3 000	−1 000	−1 000	1 000
Dividends	0	1 774 000	1 432 000	1 834 000
Net Income	2 192 000	1 774 000	1 432 000	1 834 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	58 000	94 000	62 000	92 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	29 000	8 000	19 000	30 000
Total Tangible Assets	29 000	8 000	19 000	30 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	87 000	102 000	80 000	121 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 095 000	2 517 000	1 431 000	628 000
Total Current Assets	10 471 000	8 321 000	5 169 000	6 521 000
Total Assets	10 558 000	8 423 000	5 250 000	6 642 000
Total Equity	2 402 000	210 000	210 000	210 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	197 000	175 000	8 000	62 000
Unpaid Taxes	366 000	782 000	481 000	639 000
Dividends	0	1 774 000	1 432 000	1 834 000
Other Current Debt	7 011 000	4 949 000	2 744 000	5 215 000
Total Current Debt	8 156 000	8 213 000	5 040 000	6 432 000
Total Equity and Debt	10 558 000	8 423 000	5 250 000	6 642 000

Financial indicators	2022	2021	2020	2019
Return on Equity	91,26 %	844,76 %	681,9 %	873,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	40,92 %	30,68 %	29,81 %	35,85 %
Current Ratio	1,28	1,01	1,03	1,01
Quick Ratio	1,28	1,01	1,03	1,01
Equity Ratio	0,23	0,02	0,04	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %