ADVOKATENE KÅSA OG NILSEN AS

3800 BØ I TELEMARK

Finances

Share Ownership

Return on Equity

16,48 %

Current Ratio

2,74

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 003 000	4 967 000	5 308 000	4 855 000
Net Income	373 000	315 000	192 000	642 000
Total Assets	3 578 000	2 929 000	2 853 000	2 726 000
Total Equity	2 264 000	1 891 000	1 576 000	1 384 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 003 000	4 967 000	5 308 000	4 855 000
Expenditure	4 525 000	4 550 000	5 054 000	4 027 000
Operating Profit	478 000	416 000	254 000	828 000
Financial Income	6 000	−7 000	3 000	5 000
Financial Costs	3 000	6 000	11 000	11 000
Financial Balance	3 000	−13 000	−8 000	−6 000
Earnings Before Tax	481 000	404 000	247 000	823 000
Tax	108 000	89 000	54 000	181 000
Net Income	373 000	315 000	192 000	642 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	59 000	101 000	144 000	113 000
Total Current Assets	3 519 000	2 829 000	2 709 000	2 612 000
Total Assets	3 578 000	2 929 000	2 853 000	2 726 000
Total Retained Equity	2 164 000	1 791 000	1 476 000	1 284 000
Total Equity	2 264 000	1 891 000	1 576 000	1 384 000
Total Long-Term Debt	30 000	18 000	191 000	254 000
Total Current Debt	1 285 000	1 020 000	1 086 000	1 088 000
Total Equity and Debt	3 578 000	2 929 000	2 853 000	2 726 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 003 000	4 373 000	5 505 000	4 290 000
Other Income	0	595 000	−196 000	566 000
Revenue	5 003 000	4 967 000	5 308 000	4 855 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 326 000	3 144 000	3 747 000	2 976 000
Depreciation	42 000	46 000	26 000	11 000
Impairment	0	0	0	0
Expenditure	4 525 000	4 550 000	5 054 000	4 027 000
Operating Profit	478 000	416 000	254 000	828 000
Financial Income	6 000	−7 000	3 000	5 000
Financial Costs	3 000	6 000	11 000	11 000
Financial Balance	3 000	−13 000	−8 000	−6 000
Dividends	0	0	0	0
Net Income	373 000	315 000	192 000	642 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	24 000	47 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	59 000	101 000	120 000	66 000
Total Tangible Assets	59 000	101 000	120 000	66 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	59 000	101 000	144 000	113 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 325 000	977 000	826 000	538 000
Total Current Assets	3 519 000	2 829 000	2 709 000	2 612 000
Total Assets	3 578 000	2 929 000	2 853 000	2 726 000
Total Equity	2 264 000	1 891 000	1 576 000	1 384 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	30 000	18 000	191 000	254 000
Creditors	115 000	83 000	20 000	32 000
Unpaid Taxes	698 000	551 000	734 000	537 000
Dividends	0	0	0	0
Other Current Debt	376 000	339 000	300 000	311 000
Total Current Debt	1 285 000	1 020 000	1 086 000	1 088 000
Total Equity and Debt	3 578 000	2 929 000	2 853 000	2 726 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,48 %	16,66 %	12,18 %	46,39 %
Debt-to-Equity Ratio	0,01	0,01	0,12	0,18
Operating Profit Margin	9,55 %	8,38 %	4,79 %	17,05 %
Current Ratio	2,74	2,77	2,49	2,4
Quick Ratio	2,74	2,77	2,49	2,4
Equity Ratio	0,63	0,65	0,55	0,51
Gross Profit Margin	100 %	100 %	100 %	100 %