WEDØ KAHN ADVOKATFIRMA AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

−84,51 %

Current Ratio

0,55

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 600 000	3 757 000	4 364 000	5 076 000
Net Income	442 000	−658 000	62 000	−241 000
Total Assets	638 000	545 000	1 057 000	893 000
Total Equity	−523 000	−1 279 000	−620 000	−682 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 600 000	3 757 000	4 364 000	5 076 000
Expenditure	4 197 000	4 364 000	4 270 000	5 179 000
Operating Profit	404 000	−607 000	94 000	−103 000
Financial Income	85 000	26 000	35 000	100 000
Financial Costs	47 000	77 000	67 000	62 000
Financial Balance	38 000	−51 000	−32 000	38 000
Earnings Before Tax	442 000	−658 000	62 000	−65 000
Tax	0	0	0	176 000
Net Income	442 000	−658 000	62 000	−241 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	3 000	14 000	30 000
Total Current Assets	638 000	543 000	1 043 000	863 000
Total Assets	638 000	545 000	1 057 000	893 000
Total Retained Equity	−897 000	−1 339 000	−680 000	−742 000
Total Equity	−523 000	−1 279 000	−620 000	−682 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 161 000	1 824 000	1 677 000	1 576 000
Total Equity and Debt	638 000	545 000	1 057 000	893 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 600 000	3 757 000	4 364 000	5 076 000
Other Income	0	0	0	0
Revenue	4 600 000	3 757 000	4 364 000	5 076 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 200 000	3 272 000	2 950 000	4 003 000
Depreciation	3 000	11 000	16 000	20 000
Impairment	0	0	0	0
Expenditure	4 197 000	4 364 000	4 270 000	5 179 000
Operating Profit	404 000	−607 000	94 000	−103 000
Financial Income	85 000	26 000	35 000	100 000
Financial Costs	47 000	77 000	67 000	62 000
Financial Balance	38 000	−51 000	−32 000	38 000
Dividends	0	0	0	0
Net Income	442 000	−658 000	62 000	−241 000

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	0	3 000	14 000	30 000
Total Tangible Assets	0	3 000	14 000	30 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	3 000	14 000	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	132 000	113 000	107 000	206 000
Total Current Assets	638 000	543 000	1 043 000	863 000
Total Assets	638 000	545 000	1 057 000	893 000
Total Equity	−523 000	−1 279 000	−620 000	−682 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	226 000	406 000	400 000	617 000
Unpaid Taxes	354 000	360 000	414 000	511 000
Dividends	0	0	0	0
Other Current Debt	385 000	800 000	637 000	354 000
Total Current Debt	1 161 000	1 824 000	1 677 000	1 576 000
Total Equity and Debt	638 000	545 000	1 057 000	893 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−84,51 %	51,45 %	−10 %	35,34 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	8,78 %	−16,16 %	2,15 %	−2,03 %
Current Ratio	0,55	0,3	0,62	0,55
Quick Ratio	0,55	0,3	0,62	0,55
Equity Ratio	−0,82	−2,35	−0,59	−0,76
Gross Profit Margin	100 %	100 %	100 %	100 %