PC LEGEPRAKSIS AS

0376 OSLO

Finances

Return on Equity

−22,15 %

Current Ratio

1,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 497 000	7 092 000	6 950 000	4 921 000
Net Income	−797 000	788 000	1 832 000	183 000
Total Assets	5 155 000	5 445 000	5 495 000	3 401 000
Total Equity	3 598 000	4 394 000	4 007 000	2 175 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 497 000	7 092 000	6 950 000	4 921 000
Expenditure	8 656 000	6 003 000	4 696 000	4 642 000
Operating Profit	−1 159 000	1 089 000	2 254 000	279 000
Financial Income	118 000	0	112 000	29 000
Financial Costs	3 000	85 000	11 000	75 000
Financial Balance	115 000	−85 000	101 000	−46 000
Earnings Before Tax	−1 045 000	1 004 000	2 355 000	234 000
Tax	−248 000	216 000	524 000	51 000
Net Income	−797 000	788 000	1 832 000	183 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 593 000	2 727 000	3 430 000	2 443 000
Total Current Assets	2 562 000	2 718 000	2 066 000	958 000
Total Assets	5 155 000	5 445 000	5 495 000	3 401 000
Total Retained Equity	3 568 000	4 364 000	3 977 000	2 145 000
Total Equity	3 598 000	4 394 000	4 007 000	2 175 000
Total Long-Term Debt	0	217 000	360 000	237 000
Total Current Debt	1 557 000	833 000	1 128 000	989 000
Total Equity and Debt	5 155 000	5 445 000	5 495 000	3 401 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 497 000	7 092 000	5 488 000	4 906 000
Other Income	0	0	1 462 000	15 000
Revenue	7 497 000	7 092 000	6 950 000	4 921 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 425 000	3 212 000	1 760 000	1 395 000
Depreciation	418 000	424 000	465 000	755 000
Impairment	0	0	0	0
Expenditure	8 656 000	6 003 000	4 696 000	4 642 000
Operating Profit	−1 159 000	1 089 000	2 254 000	279 000
Financial Income	118 000	0	112 000	29 000
Financial Costs	3 000	85 000	11 000	75 000
Financial Balance	115 000	−85 000	101 000	−46 000
Dividends	0	0	0	0
Net Income	−797 000	788 000	1 832 000	183 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	680 000	920 000	1 160 000	461 000
Total Intangible Assets	795 000	920 000	1 160 000	568 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	305 000	422 000	607 000	315 000
Total Tangible Assets	305 000	422 000	607 000	315 000
Total Fiancial Fixed Assets	1 493 000	1 384 000	1 663 000	1 559 000
Total Fixed Assets	2 593 000	2 727 000	3 430 000	2 443 000
Stock	0	0	0	0
Total Investments	114 000	54 000	0	0
Cash, Bank	2 169 000	2 351 000	1 917 000	661 000
Total Current Assets	2 562 000	2 718 000	2 066 000	958 000
Total Assets	5 155 000	5 445 000	5 495 000	3 401 000
Total Equity	3 598 000	4 394 000	4 007 000	2 175 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	217 000	360 000	237 000
Creditors	16 000	4 000	14 000	11 000
Unpaid Taxes	1 332 000	328 000	174 000	94 000
Dividends	0	0	0	0
Other Current Debt	208 000	216 000	724 000	736 000
Total Current Debt	1 557 000	833 000	1 128 000	989 000
Total Equity and Debt	5 155 000	5 445 000	5 495 000	3 401 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22,15 %	17,93 %	45,72 %	8,41 %
Debt-to-Equity Ratio	0	0,05	0,09	0,11
Operating Profit Margin	−15,46 %	15,36 %	32,43 %	5,67 %
Current Ratio	1,65	3,26	1,83	0,97
Quick Ratio	1,65	3,26	1,83	0,97
Equity Ratio	0,7	0,81	0,73	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %