FORMUE ADVOKATER AS

0255 OSLO

Finances

Share Ownership

Return on Equity

18,57 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 745 000	12 417 000	10 699 000	10 469 000
Net Income	39 000	133 000	−1 000	0
Total Assets	11 748 000	5 797 000	6 115 000	3 938 000
Total Equity	210 000	171 000	38 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 745 000	12 417 000	10 699 000	10 469 000
Expenditure	20 703 000	12 255 000	10 673 000	10 514 000
Operating Profit	42 000	163 000	26 000	−44 000
Financial Income	24 000	8 000	−26 000	47 000
Financial Costs	0	3 000	0	0
Financial Balance	24 000	5 000	−26 000	47 000
Earnings Before Tax	66 000	168 000	0	3 000
Tax	27 000	35 000	1 000	3 000
Net Income	39 000	133 000	−1 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	106 000	24 000	42 000	16 000
Total Current Assets	11 642 000	5 773 000	6 073 000	3 922 000
Total Assets	11 748 000	5 797 000	6 115 000	3 938 000
Total Retained Equity	179 000	141 000	8 000	8 000
Total Equity	210 000	171 000	38 000	39 000
Total Long-Term Debt	0	0	0	283 000
Total Current Debt	11 538 000	5 626 000	6 077 000	3 617 000
Total Equity and Debt	11 748 000	5 797 000	6 115 000	3 938 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 745 000	12 417 000	10 699 000	10 469 000
Other Income	0	0	0	0
Revenue	20 745 000	12 417 000	10 699 000	10 469 000
Cost of Goods Sold	0	0	0	0
Salary Costs	13 047 000	11 173 000	9 970 000	9 581 000
Depreciation	53 000	19 000	12 000	2 000
Impairment	0	0	0	0
Expenditure	20 703 000	12 255 000	10 673 000	10 514 000
Operating Profit	42 000	163 000	26 000	−44 000
Financial Income	24 000	8 000	−26 000	47 000
Financial Costs	0	3 000	0	0
Financial Balance	24 000	5 000	−26 000	47 000
Dividends	0	0	0	0
Net Income	39 000	133 000	−1 000	0

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	106 000	24 000	42 000	16 000
Total Tangible Assets	106 000	24 000	42 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	106 000	24 000	42 000	16 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	764 000	2 927 000	4 002 000	1 631 000
Total Current Assets	11 642 000	5 773 000	6 073 000	3 922 000
Total Assets	11 748 000	5 797 000	6 115 000	3 938 000
Total Equity	210 000	171 000	38 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	283 000
Creditors	972 000	407 000	339 000	262 000
Unpaid Taxes	2 310 000	1 175 000	1 258 000	776 000
Dividends	0	0	0	0
Other Current Debt	8 229 000	4 009 000	4 479 000	2 576 000
Total Current Debt	11 538 000	5 626 000	6 077 000	3 617 000
Total Equity and Debt	11 748 000	5 797 000	6 115 000	3 938 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,57 %	77,78 %	−2,63 %	0 %
Debt-to-Equity Ratio	0	0	0	7,26
Operating Profit Margin	0,2 %	1,31 %	0,24 %	−0,42 %
Current Ratio	1,01	1,03	1	1,08
Quick Ratio	1,01	1,03	1	1,08
Equity Ratio	0,02	0,03	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %