ADVOKATKONTORET MYHR & CO AS

7224 MELHUS

Finances

Share Ownership

Return on Equity

12,83 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 655 000	5 960 000	5 034 000	4 469 000
Net Income	58 000	53 000	214 000	−89 000
Total Assets	7 334 000	12 075 000	5 967 000	8 272 000
Total Equity	452 000	394 000	341 000	126 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 655 000	5 960 000	5 034 000	4 469 000
Expenditure	6 586 000	5 903 000	4 779 000	4 574 000
Operating Profit	69 000	57 000	255 000	−105 000
Financial Income	8 000	14 000	29 000	4 000
Financial Costs	2 000	3 000	9 000	12 000
Financial Balance	6 000	11 000	20 000	−8 000
Earnings Before Tax	75 000	68 000	275 000	−113 000
Tax	16 000	15 000	60 000	−25 000
Net Income	58 000	53 000	214 000	−89 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	89 000	63 000	75 000	58 000
Total Current Assets	7 245 000	12 012 000	5 892 000	8 214 000
Total Assets	7 334 000	12 075 000	5 967 000	8 272 000
Total Retained Equity	352 000	294 000	241 000	26 000
Total Equity	452 000	394 000	341 000	126 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 882 000	11 682 000	5 626 000	8 146 000
Total Equity and Debt	7 334 000	12 075 000	5 967 000	8 272 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 692 000	6 099 000	4 865 000	4 542 000
Other Income	−37 000	−139 000	168 000	−73 000
Revenue	6 655 000	5 960 000	5 034 000	4 469 000
Cost of Goods Sold	301 000	150 000	97 000	108 000
Salary Costs	5 383 000	4 968 000	3 918 000	3 806 000
Depreciation	24 000	12 000	8 000	0
Impairment	0	0	0	0
Expenditure	6 586 000	5 903 000	4 779 000	4 574 000
Operating Profit	69 000	57 000	255 000	−105 000
Financial Income	8 000	14 000	29 000	4 000
Financial Costs	2 000	3 000	9 000	12 000
Financial Balance	6 000	11 000	20 000	−8 000
Dividends	0	0	0	0
Net Income	58 000	53 000	214 000	−89 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	47 000	47 000	46 000	58 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	42 000	17 000	29 000	0
Total Tangible Assets	42 000	17 000	29 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	89 000	63 000	75 000	58 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 976 000	10 804 000	4 335 000	7 189 000
Total Current Assets	7 245 000	12 012 000	5 892 000	8 214 000
Total Assets	7 334 000	12 075 000	5 967 000	8 272 000
Total Equity	452 000	394 000	341 000	126 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	85 000	63 000	29 000	25 000
Unpaid Taxes	591 000	580 000	633 000	623 000
Dividends	0	0	0	0
Other Current Debt	6 189 000	11 023 000	4 916 000	7 497 000
Total Current Debt	6 882 000	11 682 000	5 626 000	8 146 000
Total Equity and Debt	7 334 000	12 075 000	5 967 000	8 272 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,83 %	13,45 %	62,76 %	−70,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,04 %	0,96 %	5,07 %	−2,35 %
Current Ratio	1,05	1,03	1,05	1,01
Quick Ratio	1,05	1,03	1,05	1,01
Equity Ratio	0,06	0,03	0,06	0,02
Gross Profit Margin	95,48 %	97,48 %	98,07 %	97,58 %