ADVOKATENE BERG DITLEV-SIMONSEN AS

0164 OSLO

Finances

Share Ownership

Return on Equity

98,64 %

Current Ratio

2,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 047 000	12 081 000	11 369 000	10 642 000
Net Income	4 123 000	2 837 000	3 527 000	2 647 000
Total Assets	7 379 000	5 957 000	6 035 000	4 903 000
Total Equity	4 180 000	957 000	120 000	92 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 047 000	12 081 000	11 369 000	10 642 000
Expenditure	8 745 000	8 438 000	6 846 000	7 250 000
Operating Profit	5 301 000	3 643 000	4 523 000	3 393 000
Financial Income	1 000	0	2 000	4 000
Financial Costs	1 000	0	0	0
Financial Balance	0	0	2 000	4 000
Earnings Before Tax	5 301 000	3 643 000	4 525 000	3 397 000
Tax	1 178 000	806 000	998 000	749 000
Net Income	4 123 000	2 837 000	3 527 000	2 647 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	537 000	537 000	523 000	462 000
Total Current Assets	6 842 000	5 421 000	5 512 000	4 442 000
Total Assets	7 379 000	5 957 000	6 035 000	4 903 000
Total Retained Equity	4 143 000	921 000	83 000	56 000
Total Equity	4 180 000	957 000	120 000	92 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 199 000	5 000 000	5 915 000	4 811 000
Total Equity and Debt	7 379 000	5 957 000	6 035 000	4 903 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 047 000	12 081 000	11 369 000	10 604 000
Other Income	0	0	0	38 000
Revenue	14 047 000	12 081 000	11 369 000	10 642 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 677 000	6 393 000	5 056 000	5 084 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	8 745 000	8 438 000	6 846 000	7 250 000
Operating Profit	5 301 000	3 643 000	4 523 000	3 393 000
Financial Income	1 000	0	2 000	4 000
Financial Costs	1 000	0	0	0
Financial Balance	0	0	2 000	4 000
Dividends	0	0	3 500 000	5 230 000
Net Income	4 123 000	2 837 000	3 527 000	2 647 000

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	218 000	218 000	218 000	158 000
Total Tangible Assets	218 000	218 000	218 000	158 000
Total Fiancial Fixed Assets	319 000	318 000	305 000	303 000
Total Fixed Assets	537 000	537 000	523 000	462 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 254 000	2 548 000	3 841 000	2 759 000
Total Current Assets	6 842 000	5 421 000	5 512 000	4 442 000
Total Assets	7 379 000	5 957 000	6 035 000	4 903 000
Total Equity	4 180 000	957 000	120 000	92 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	279 000	228 000	96 000	122 000
Unpaid Taxes	1 092 000	1 001 000	901 000	882 000
Dividends	0	0	3 500 000	5 230 000
Other Current Debt	651 000	2 965 000	420 000	457 000
Total Current Debt	3 199 000	5 000 000	5 915 000	4 811 000
Total Equity and Debt	7 379 000	5 957 000	6 035 000	4 903 000

Financial indicators	2022	2021	2020	2019
Return on Equity	98,64 %	296,45 %	2 939,17 %	2 877,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,74 %	30,15 %	39,78 %	31,88 %
Current Ratio	2,14	1,08	0,93	0,92
Quick Ratio	2,14	1,08	0,93	0,92
Equity Ratio	0,57	0,16	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %