ADVOKATFIRMAET SPORSHEIM AS

6413 MOLDE

Finances

Share Ownership

Return on Equity

7,49 %

Current Ratio

2,29

Debt-to-Equity Ratio

1,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 530 000	5 323 000	3 500 000	3 138 000
Net Income	70 000	631 000	182 000	−374 000
Total Assets	3 414 000	3 564 000	2 099 000	1 892 000
Total Equity	934 000	864 000	233 000	51 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 530 000	5 323 000	3 500 000	3 138 000
Expenditure	5 386 000	4 489 000	3 242 000	3 591 000
Operating Profit	144 000	833 000	259 000	−453 000
Financial Income	5 000	0	1 000	2 000
Financial Costs	47 000	19 000	25 000	27 000
Financial Balance	−42 000	−19 000	−24 000	−25 000
Earnings Before Tax	103 000	814 000	234 000	−478 000
Tax	33 000	183 000	51 000	−105 000
Net Income	70 000	631 000	182 000	−374 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	69 000	31 000	61 000	112 000
Total Current Assets	3 346 000	3 532 000	2 038 000	1 780 000
Total Assets	3 414 000	3 564 000	2 099 000	1 892 000
Total Retained Equity	834 000	764 000	133 000	−49 000
Total Equity	934 000	864 000	233 000	51 000
Total Long-Term Debt	1 019 000	1 006 000	971 000	964 000
Total Current Debt	1 461 000	1 693 000	895 000	878 000
Total Equity and Debt	3 414 000	3 564 000	2 099 000	1 892 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 530 000	5 323 000	3 500 000	3 138 000
Other Income	0	0	0	0
Revenue	5 530 000	5 323 000	3 500 000	3 138 000
Cost of Goods Sold	10 000	16 000	29 000	38 000
Salary Costs	3 714 000	3 099 000	2 230 000	2 741 000
Depreciation	23 000	7 000	0	0
Impairment	0	0	0	0
Expenditure	5 386 000	4 489 000	3 242 000	3 591 000
Operating Profit	144 000	833 000	259 000	−453 000
Financial Income	5 000	0	1 000	2 000
Financial Costs	47 000	19 000	25 000	27 000
Financial Balance	−42 000	−19 000	−24 000	−25 000
Dividends	0	0	0	0
Net Income	70 000	631 000	182 000	−374 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	61 000	112 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	69 000	31 000	0	0
Total Tangible Assets	69 000	31 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	69 000	31 000	61 000	112 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	933 000	122 000	343 000	71 000
Total Current Assets	3 346 000	3 532 000	2 038 000	1 780 000
Total Assets	3 414 000	3 564 000	2 099 000	1 892 000
Total Equity	934 000	864 000	233 000	51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 019 000	1 006 000	971 000	964 000
Creditors	202 000	151 000	179 000	159 000
Unpaid Taxes	649 000	500 000	297 000	208 000
Dividends	0	0	0	0
Other Current Debt	577 000	495 000	419 000	412 000
Total Current Debt	1 461 000	1 693 000	895 000	878 000
Total Equity and Debt	3 414 000	3 564 000	2 099 000	1 892 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,49 %	73,03 %	78,11 %	−733,33 %
Debt-to-Equity Ratio	1,09	1,16	4,17	18,9
Operating Profit Margin	2,6 %	15,65 %	7,4 %	−14,44 %
Current Ratio	2,29	2,09	2,28	2,03
Quick Ratio	2,29	2,09	2,28	2,03
Equity Ratio	0,27	0,24	0,11	0,03
Gross Profit Margin	99,82 %	99,7 %	99,17 %	98,79 %