ADVOKATFIRMAET LARSEN & CO KONTORDRIFT AS

0162 OSLO

Finances

Share Ownership

Return on Equity

23,08 %

Current Ratio

1,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 391 000	10 662 000	10 448 000	10 319 000
Net Income	90 000	−148 000	550 000	583 000
Total Assets	1 936 000	1 878 000	1 985 000	929 000
Total Equity	390 000	300 000	48 000	−402 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 391 000	10 662 000	10 448 000	10 319 000
Expenditure	11 301 000	10 810 000	9 896 000	9 732 000
Operating Profit	90 000	−148 000	552 000	586 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	4 000
Financial Balance	0	0	−1 000	−4 000
Earnings Before Tax	90 000	−148 000	550 000	583 000
Tax	0	0	0	0
Net Income	90 000	−148 000	550 000	583 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	56 000	73 000	92 000	121 000
Total Current Assets	1 880 000	1 804 000	1 893 000	808 000
Total Assets	1 936 000	1 878 000	1 985 000	929 000
Total Retained Equity	90 000	0	−502 000	−1 052 000
Total Equity	390 000	300 000	48 000	−402 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 546 000	1 578 000	1 937 000	1 331 000
Total Equity and Debt	1 936 000	1 878 000	1 985 000	929 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	11 391 000	10 662 000	10 448 000	10 319 000
Revenue	11 391 000	10 662 000	10 448 000	10 319 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 627 000	6 388 000	5 727 000	5 572 000
Depreciation	17 000	18 000	29 000	51 000
Impairment	0	0	0	0
Expenditure	11 301 000	10 810 000	9 896 000	9 732 000
Operating Profit	90 000	−148 000	552 000	586 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	4 000
Financial Balance	0	0	−1 000	−4 000
Dividends	0	0	0	0
Net Income	90 000	−148 000	550 000	583 000

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	56 000	73 000	92 000	121 000
Total Tangible Assets	56 000	73 000	92 000	121 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	56 000	73 000	92 000	121 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	960 000	1 045 000	1 178 000	633 000
Total Current Assets	1 880 000	1 804 000	1 893 000	808 000
Total Assets	1 936 000	1 878 000	1 985 000	929 000
Total Equity	390 000	300 000	48 000	−402 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	235 000	227 000	194 000	147 000
Unpaid Taxes	649 000	710 000	728 000	515 000
Dividends	0	0	0	0
Other Current Debt	661 000	641 000	1 015 000	669 000
Total Current Debt	1 546 000	1 578 000	1 937 000	1 331 000
Total Equity and Debt	1 936 000	1 878 000	1 985 000	929 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,08 %	−49,33 %	1 145,83 %	−145,02 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	0,79 %	−1,39 %	5,28 %	5,68 %
Current Ratio	1,22	1,14	0,98	0,61
Quick Ratio	1,22	1,14	0,98	0,61
Equity Ratio	0,2	0,16	0,02	−0,43
Gross Profit Margin	100 %	100 %	100 %	100 %