ADVOKAT VEGARD AUSTGULEN AS

5012 BERGEN

Finances

Share Ownership

Return on Equity

25,86 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 750 000	1 788 000	1 816 000	1 881 000
Net Income	30 000	30 000	83 000	116 000
Total Assets	668 000	704 000	1 578 000	887 000
Total Equity	116 000	87 000	56 000	173 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 750 000	1 788 000	1 816 000	1 881 000
Expenditure	1 696 000	1 744 000	1 704 000	1 722 000
Operating Profit	54 000	45 000	113 000	159 000
Financial Income	1 000	7 000	0	0
Financial Costs	16 000	13 000	7 000	10 000
Financial Balance	−15 000	−6 000	−7 000	−10 000
Earnings Before Tax	38 000	39 000	106 000	148 000
Tax	8 000	9 000	23 000	33 000
Net Income	30 000	30 000	83 000	116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 000	65 000	54 000	54 000
Total Current Assets	592 000	639 000	1 523 000	832 000
Total Assets	668 000	704 000	1 578 000	887 000
Total Retained Equity	79 000	50 000	19 000	136 000
Total Equity	116 000	87 000	56 000	173 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	552 000	617 000	1 521 000	713 000
Total Equity and Debt	668 000	704 000	1 578 000	887 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 750 000	1 803 000	1 816 000	1 881 000
Other Income	0	−14 000	0	0
Revenue	1 750 000	1 788 000	1 816 000	1 881 000
Cost of Goods Sold	−1 000	20 000	2 000	0
Salary Costs	995 000	1 201 000	1 251 000	1 195 000
Depreciation	0	0	0	9 000
Impairment	0	0	0	0
Expenditure	1 696 000	1 744 000	1 704 000	1 722 000
Operating Profit	54 000	45 000	113 000	159 000
Financial Income	1 000	7 000	0	0
Financial Costs	16 000	13 000	7 000	10 000
Financial Balance	−15 000	−6 000	−7 000	−10 000
Dividends	0	0	200 000	0
Net Income	30 000	30 000	83 000	116 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	33 000	22 000	11 000	11 000
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	43 000	43 000	43 000	43 000
Total Fixed Assets	76 000	65 000	54 000	54 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	169 000	292 000	971 000	377 000
Total Current Assets	592 000	639 000	1 523 000	832 000
Total Assets	668 000	704 000	1 578 000	887 000
Total Equity	116 000	87 000	56 000	173 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	242 000	327 000	1 061 000	357 000
Unpaid Taxes	116 000	143 000	220 000	186 000
Dividends	0	0	200 000	0
Other Current Debt	175 000	128 000	141 000	138 000
Total Current Debt	552 000	617 000	1 521 000	713 000
Total Equity and Debt	668 000	704 000	1 578 000	887 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,86 %	34,48 %	148,21 %	67,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,09 %	2,52 %	6,22 %	8,45 %
Current Ratio	1,07	1,04	1	1,17
Quick Ratio	1,07	1,04	1	1,17
Equity Ratio	0,17	0,12	0,04	0,2
Gross Profit Margin	100,06 %	98,88 %	99,89 %	100 %