ADVOKAT MARCUS AMDAHL AS

7011 TRONDHEIM

Finances

Return on Equity

30,18 %

Current Ratio

1,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 613 000	2 410 000	1 961 000	2 508 000
Net Income	239 000	−6 000	−54 000	47 000
Total Assets	1 588 000	1 823 000	1 934 000	1 893 000
Total Equity	792 000	554 000	559 000	613 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 613 000	2 410 000	1 961 000	2 508 000
Expenditure	2 290 000	2 380 000	2 004 000	2 440 000
Operating Profit	322 000	30 000	−43 000	68 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	1 000	1 000	3 000	1 000
Financial Balance	0	−1 000	−2 000	1 000
Earnings Before Tax	322 000	28 000	−45 000	68 000
Tax	83 000	34 000	9 000	21 000
Net Income	239 000	−6 000	−54 000	47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 000	52 000	52 000	19 000
Total Current Assets	1 536 000	1 771 000	1 882 000	1 874 000
Total Assets	1 588 000	1 823 000	1 934 000	1 893 000
Total Retained Equity	762 000	524 000	529 000	583 000
Total Equity	792 000	554 000	559 000	613 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	796 000	1 270 000	1 374 000	1 280 000
Total Equity and Debt	1 588 000	1 823 000	1 934 000	1 893 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 613 000	2 410 000	1 961 000	2 508 000
Other Income	0	0	0	0
Revenue	2 613 000	2 410 000	1 961 000	2 508 000
Cost of Goods Sold	86 000	54 000	526 000	523 000
Salary Costs	1 509 000	1 412 000	1 281 000	1 536 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 290 000	2 380 000	2 004 000	2 440 000
Operating Profit	322 000	30 000	−43 000	68 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	1 000	1 000	3 000	1 000
Financial Balance	0	−1 000	−2 000	1 000
Dividends	0	0	0	0
Net Income	239 000	−6 000	−54 000	47 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	42 000	42 000	42 000	0
Total Tangible Assets	42 000	42 000	42 000	0
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	52 000	52 000	52 000	19 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	181 000	437 000	306 000	157 000
Total Current Assets	1 536 000	1 771 000	1 882 000	1 874 000
Total Assets	1 588 000	1 823 000	1 934 000	1 893 000
Total Equity	792 000	554 000	559 000	613 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	108 000	50 000	23 000	4 000
Unpaid Taxes	155 000	247 000	154 000	157 000
Dividends	0	0	0	0
Other Current Debt	450 000	938 000	1 197 000	1 083 000
Total Current Debt	796 000	1 270 000	1 374 000	1 280 000
Total Equity and Debt	1 588 000	1 823 000	1 934 000	1 893 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,18 %	−1,08 %	−9,66 %	7,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,32 %	1,24 %	−2,19 %	2,71 %
Current Ratio	1,93	1,39	1,37	1,46
Quick Ratio	1,93	1,39	1,37	1,46
Equity Ratio	0,5	0,3	0,29	0,32
Gross Profit Margin	96,71 %	97,76 %	73,18 %	79,15 %