ADVOKATFIRMA SØLVERUD AS

3017 DRAMMEN

Finances

Share Ownership

Return on Equity

188,77 %

Current Ratio

0,58

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 765 000	4 185 000	4 216 000	4 676 000
Net Income	−706 000	304 000	33 000	−59 000
Total Assets	929 000	1 715 000	1 164 000	1 366 000
Total Equity	−374 000	332 000	28 000	−6 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 765 000	4 185 000	4 216 000	4 676 000
Expenditure	4 464 000	3 837 000	4 179 000	4 734 000
Operating Profit	−698 000	348 000	38 000	−58 000
Financial Income	5 000	1 000	0	0
Financial Costs	13 000	2 000	5 000	2 000
Financial Balance	−8 000	−1 000	−5 000	−2 000
Earnings Before Tax	−706 000	347 000	33 000	−59 000
Tax	0	43 000	0	0
Net Income	−706 000	304 000	33 000	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	167 000	160 000	170 000	135 000
Total Current Assets	762 000	1 555 000	994 000	1 231 000
Total Assets	929 000	1 715 000	1 164 000	1 366 000
Total Retained Equity	−404 000	302 000	−2 000	−36 000
Total Equity	−374 000	332 000	28 000	−6 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 303 000	1 383 000	1 136 000	1 372 000
Total Equity and Debt	929 000	1 715 000	1 164 000	1 366 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 749 000	4 155 000	4 190 000	4 676 000
Other Income	16 000	30 000	26 000	0
Revenue	3 765 000	4 185 000	4 216 000	4 676 000
Cost of Goods Sold	193 000	107 000	107 000	31 000
Salary Costs	2 871 000	2 762 000	2 975 000	3 532 000
Depreciation	11 000	11 000	11 000	8 000
Impairment	0	0	0	0
Expenditure	4 464 000	3 837 000	4 179 000	4 734 000
Operating Profit	−698 000	348 000	38 000	−58 000
Financial Income	5 000	1 000	0	0
Financial Costs	13 000	2 000	5 000	2 000
Financial Balance	−8 000	−1 000	−5 000	−2 000
Dividends	0	0	0	0
Net Income	−706 000	304 000	33 000	−59 000

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	96 000	89 000	99 000	110 000
Total Tangible Assets	96 000	89 000	99 000	110 000
Total Fiancial Fixed Assets	71 000	71 000	71 000	25 000
Total Fixed Assets	167 000	160 000	170 000	135 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	46 000	565 000	331 000	617 000
Total Current Assets	762 000	1 555 000	994 000	1 231 000
Total Assets	929 000	1 715 000	1 164 000	1 366 000
Total Equity	−374 000	332 000	28 000	−6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	363 000	231 000	204 000	153 000
Unpaid Taxes	166 000	439 000	400 000	321 000
Dividends	0	0	0	0
Other Current Debt	774 000	671 000	533 000	899 000
Total Current Debt	1 303 000	1 383 000	1 136 000	1 372 000
Total Equity and Debt	929 000	1 715 000	1 164 000	1 366 000

Financial indicators	2022	2021	2020	2019
Return on Equity	188,77 %	91,57 %	117,86 %	983,33 %
Debt-to-Equity Ratio	−0	0	0	−0
Operating Profit Margin	−18,54 %	8,32 %	0,9 %	−1,24 %
Current Ratio	0,58	1,12	0,88	0,9
Quick Ratio	0,58	1,12	0,88	0,9
Equity Ratio	−0,4	0,19	0,02	−0
Gross Profit Margin	94,87 %	97,44 %	97,46 %	99,34 %