ØSTBY AARSKOG ADVOKATFIRMA AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

171,51 %

Current Ratio

1,14

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 956 000	27 334 000	18 525 000	13 162 000
Net Income	2 854 000	4 111 000	3 269 000	2 012 000
Total Assets	11 354 000	10 778 000	8 756 000	6 246 000
Total Equity	1 664 000	1 610 000	998 000	229 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 956 000	27 334 000	18 525 000	13 162 000
Expenditure	18 312 000	22 050 000	14 306 000	10 588 000
Operating Profit	3 645 000	5 285 000	4 219 000	2 575 000
Financial Income	26 000	2 000	4 000	18 000
Financial Costs	12 000	13 000	31 000	13 000
Financial Balance	14 000	−11 000	−27 000	5 000
Earnings Before Tax	3 659 000	5 274 000	4 192 000	2 579 000
Tax	805 000	1 162 000	923 000	567 000
Net Income	2 854 000	4 111 000	3 269 000	2 012 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	420 000	679 000	679 000	370 000
Total Current Assets	10 934 000	10 099 000	8 077 000	5 876 000
Total Assets	11 354 000	10 778 000	8 756 000	6 246 000
Total Retained Equity	1 554 000	1 500 000	888 000	119 000
Total Equity	1 664 000	1 610 000	998 000	229 000
Total Long-Term Debt	59 000	109 000	104 000	28 000
Total Current Debt	9 631 000	9 060 000	7 654 000	5 988 000
Total Equity and Debt	11 354 000	10 778 000	8 756 000	6 246 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 956 000	27 334 000	18 525 000	13 162 000
Other Income	0	0	0	0
Revenue	21 956 000	27 334 000	18 525 000	13 162 000
Cost of Goods Sold	4 972 000	7 218 000	4 426 000	4 228 000
Salary Costs	5 749 000	6 844 000	4 883 000	2 976 000
Depreciation	259 000	220 000	150 000	56 000
Impairment	0	0	0	0
Expenditure	18 312 000	22 050 000	14 306 000	10 588 000
Operating Profit	3 645 000	5 285 000	4 219 000	2 575 000
Financial Income	26 000	2 000	4 000	18 000
Financial Costs	12 000	13 000	31 000	13 000
Financial Balance	14 000	−11 000	−27 000	5 000
Dividends	2 800 000	3 500 000	2 500 000	1 900 000
Net Income	2 854 000	4 111 000	3 269 000	2 012 000

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	420 000	679 000	679 000	370 000
Total Tangible Assets	420 000	679 000	679 000	370 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	420 000	679 000	679 000	370 000
Stock	1 700 000	2 450 000	2 100 000	1 750 000
Total Investments	0	0	0	0
Cash, Bank	565 000	1 001 000	752 000	519 000
Total Current Assets	10 934 000	10 099 000	8 077 000	5 876 000
Total Assets	11 354 000	10 778 000	8 756 000	6 246 000
Total Equity	1 664 000	1 610 000	998 000	229 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	59 000	109 000	104 000	28 000
Creditors	4 786 000	2 953 000	2 920 000	2 805 000
Unpaid Taxes	733 000	840 000	813 000	363 000
Dividends	2 800 000	3 500 000	2 500 000	1 900 000
Other Current Debt	456 000	609 000	574 000	370 000
Total Current Debt	9 631 000	9 060 000	7 654 000	5 988 000
Total Equity and Debt	11 354 000	10 778 000	8 756 000	6 246 000

Financial indicators	2022	2021	2020	2019
Return on Equity	171,51 %	255,34 %	327,56 %	878,6 %
Debt-to-Equity Ratio	0,04	0,07	0,1	0,12
Operating Profit Margin	16,6 %	19,33 %	22,77 %	19,56 %
Current Ratio	1,14	1,11	1,06	0,98
Quick Ratio	1,38	1,53	1,45	1,39
Equity Ratio	0,15	0,15	0,11	0,04
Gross Profit Margin	77,35 %	73,59 %	76,11 %	67,88 %