ADVOKATFIRMAET MOLTEBERG NILSEN AS

0369 OSLO

Finances

Share Ownership

Return on Equity

55,43 %

Current Ratio

2,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 065 000	15 303 000	10 702 000	7 720 000
Net Income	3 966 000	1 840 000	1 388 000	1 134 000
Total Assets	13 293 000	8 002 000	5 047 000	3 284 000
Total Equity	7 155 000	4 789 000	3 049 000	1 961 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 065 000	15 303 000	10 702 000	7 720 000
Expenditure	15 006 000	12 931 000	8 938 000	6 270 000
Operating Profit	5 059 000	2 373 000	1 764 000	1 449 000
Financial Income	28 000	8 000	18 000	2 000
Financial Costs	21 000	0	1 000	−4 000
Financial Balance	7 000	8 000	17 000	6 000
Earnings Before Tax	5 066 000	2 381 000	1 780 000	1 455 000
Tax	1 100 000	541 000	392 000	321 000
Net Income	3 966 000	1 840 000	1 388 000	1 134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	187 000	102 000	97 000	135 000
Total Current Assets	13 106 000	7 900 000	4 950 000	3 149 000
Total Assets	13 293 000	8 002 000	5 047 000	3 284 000
Total Retained Equity	7 125 000	4 759 000	3 019 000	1 931 000
Total Equity	7 155 000	4 789 000	3 049 000	1 961 000
Total Long-Term Debt	3 000	0	16 000	33 000
Total Current Debt	6 135 000	3 213 000	1 982 000	1 290 000
Total Equity and Debt	13 293 000	8 002 000	5 047 000	3 284 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 065 000	15 298 000	9 314 000	7 092 000
Other Income	0	6 000	1 388 000	629 000
Revenue	20 065 000	15 303 000	10 702 000	7 720 000
Cost of Goods Sold	87 000	46 000	11 000	15 000
Salary Costs	9 513 000	8 375 000	5 509 000	3 750 000
Depreciation	70 000	50 000	37 000	26 000
Impairment	0	0	0	0
Expenditure	15 006 000	12 931 000	8 938 000	6 270 000
Operating Profit	5 059 000	2 373 000	1 764 000	1 449 000
Financial Income	28 000	8 000	18 000	2 000
Financial Costs	21 000	0	1 000	−4 000
Financial Balance	7 000	8 000	17 000	6 000
Dividends	1 600 000	100 000	300 000	0
Net Income	3 966 000	1 840 000	1 388 000	1 134 000

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	187 000	102 000	97 000	135 000
Total Tangible Assets	187 000	102 000	97 000	135 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	187 000	102 000	97 000	135 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 238 000	2 596 000	1 394 000	908 000
Total Current Assets	13 106 000	7 900 000	4 950 000	3 149 000
Total Assets	13 293 000	8 002 000	5 047 000	3 284 000
Total Equity	7 155 000	4 789 000	3 049 000	1 961 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	16 000	33 000
Creditors	150 000	63 000	35 000	38 000
Unpaid Taxes	2 171 000	1 742 000	1 052 000	629 000
Dividends	1 600 000	100 000	300 000	0
Other Current Debt	1 117 000	851 000	485 000	335 000
Total Current Debt	6 135 000	3 213 000	1 982 000	1 290 000
Total Equity and Debt	13 293 000	8 002 000	5 047 000	3 284 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,43 %	38,42 %	45,52 %	57,83 %
Debt-to-Equity Ratio	0	0	0,01	0,02
Operating Profit Margin	25,21 %	15,51 %	16,48 %	18,77 %
Current Ratio	2,14	2,46	2,5	2,44
Quick Ratio	2,14	2,46	2,5	2,44
Equity Ratio	0,54	0,6	0,6	0,6
Gross Profit Margin	99,57 %	99,7 %	99,9 %	99,81 %