ADVOKATFIRMAET KOLBJØRNSEN CYVIN AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

51,41 %

Current Ratio

0,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 577 000	3 881 000	4 743 000	4 078 000
Net Income	73 000	−303 000	115 000	18 000
Total Assets	863 000	1 156 000	1 175 000	1 159 000
Total Equity	142 000	69 000	222 000	108 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 577 000	3 881 000	4 743 000	4 078 000
Expenditure	3 448 000	4 257 000	4 579 000	4 047 000
Operating Profit	129 000	−376 000	164 000	30 000
Financial Income	3 000	1 000	1 000	1 000
Financial Costs	38 000	13 000	18 000	5 000
Financial Balance	−35 000	−12 000	−17 000	−4 000
Earnings Before Tax	93 000	−389 000	147 000	26 000
Tax	20 000	−85 000	32 000	8 000
Net Income	73 000	−303 000	115 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	218 000	308 000	7 000	0
Total Current Assets	645 000	848 000	1 168 000	1 159 000
Total Assets	863 000	1 156 000	1 175 000	1 159 000
Total Retained Equity	−38 000	−111 000	192 000	78 000
Total Equity	142 000	69 000	222 000	108 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	721 000	1 087 000	953 000	1 051 000
Total Equity and Debt	863 000	1 156 000	1 175 000	1 159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 577 000	3 881 000	4 743 000	4 078 000
Other Income	0	0	0	0
Revenue	3 577 000	3 881 000	4 743 000	4 078 000
Cost of Goods Sold	0	5 000	48 000	179 000
Salary Costs	2 267 000	3 008 000	3 294 000	2 324 000
Depreciation	70 000	3 000	0	6 000
Impairment	0	0	0	0
Expenditure	3 448 000	4 257 000	4 579 000	4 047 000
Operating Profit	129 000	−376 000	164 000	30 000
Financial Income	3 000	1 000	1 000	1 000
Financial Costs	38 000	13 000	18 000	5 000
Financial Balance	−35 000	−12 000	−17 000	−4 000
Dividends	0	0	0	0
Net Income	73 000	−303 000	115 000	18 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	200 000	285 000	7 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	23 000	0	0
Total Tangible Assets	18 000	23 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	218 000	308 000	7 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	79 000	100 000	255 000	144 000
Total Current Assets	645 000	848 000	1 168 000	1 159 000
Total Assets	863 000	1 156 000	1 175 000	1 159 000
Total Equity	142 000	69 000	222 000	108 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	110 000	87 000	25 000	165 000
Unpaid Taxes	234 000	461 000	362 000	429 000
Dividends	0	0	0	0
Other Current Debt	377 000	538 000	527 000	303 000
Total Current Debt	721 000	1 087 000	953 000	1 051 000
Total Equity and Debt	863 000	1 156 000	1 175 000	1 159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,41 %	−439,13 %	51,8 %	16,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,61 %	−9,69 %	3,46 %	0,74 %
Current Ratio	0,89	0,78	1,23	1,1
Quick Ratio	0,89	0,78	1,23	1,1
Equity Ratio	0,16	0,06	0,19	0,09
Gross Profit Margin	100 %	99,87 %	98,99 %	95,61 %