ADVOKATFIRMAET SILKEBÆKKEN HAGEN AS

2414 ELVERUM

Finances

Share Ownership

Return on Equity

−95,45 %

Current Ratio

0,84

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	671 000	916 000	916 000	1 307 000
Net Income	42 000	−61 000	−65 000	−114 000
Total Assets	228 000	495 000	405 000	644 000
Total Equity	−44 000	−86 000	−25 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	671 000	916 000	916 000	1 307 000
Expenditure	626 000	976 000	980 000	1 409 000
Operating Profit	45 000	−60 000	−65 000	−101 000
Financial Income	0	0	2 000	3 000
Financial Costs	3 000	1 000	2 000	15 000
Financial Balance	−3 000	−1 000	0	−12 000
Earnings Before Tax	42 000	−61 000	−65 000	−114 000
Tax	0	0	0	0
Net Income	42 000	−61 000	−65 000	−114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	228 000	495 000	405 000	644 000
Total Assets	228 000	495 000	405 000	644 000
Total Retained Equity	−137 000	−179 000	−118 000	−53 000
Total Equity	−44 000	−86 000	−25 000	40 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	272 000	581 000	430 000	604 000
Total Equity and Debt	228 000	495 000	405 000	644 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	671 000	916 000	916 000	1 307 000
Other Income	0	0	0	0
Revenue	671 000	916 000	916 000	1 307 000
Cost of Goods Sold	9 000	4 000	123 000	93 000
Salary Costs	352 000	564 000	323 000	604 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	626 000	976 000	980 000	1 409 000
Operating Profit	45 000	−60 000	−65 000	−101 000
Financial Income	0	0	2 000	3 000
Financial Costs	3 000	1 000	2 000	15 000
Financial Balance	−3 000	−1 000	0	−12 000
Dividends	0	0	0	0
Net Income	42 000	−61 000	−65 000	−114 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	59 000	365 000	146 000	318 000
Total Current Assets	228 000	495 000	405 000	644 000
Total Assets	228 000	495 000	405 000	644 000
Total Equity	−44 000	−86 000	−25 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	186 000	348 000	368 000	414 000
Unpaid Taxes	35 000	144 000	12 000	126 000
Dividends	0	0	0	0
Other Current Debt	51 000	89 000	50 000	64 000
Total Current Debt	272 000	581 000	430 000	604 000
Total Equity and Debt	228 000	495 000	405 000	644 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−95,45 %	70,93 %	260 %	−285 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	6,71 %	−6,55 %	−7,1 %	−7,73 %
Current Ratio	0,84	0,85	0,94	1,07
Quick Ratio	0,84	0,85	0,94	1,07
Equity Ratio	−0,19	−0,17	−0,06	0,06
Gross Profit Margin	98,66 %	99,56 %	86,57 %	92,88 %