ADVOKAT GAUTE NILSEN AS

1706 SARPSBORG

Finances

Return on Equity

70 %

Current Ratio

0,93

Debt-to-Equity Ratio

37,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 756 000	2 165 000	2 241 000	1 820 000
Net Income	42 000	−113 000	91 000	0
Total Assets	2 945 000	2 912 000	2 996 000	2 701 000
Total Equity	60 000	18 000	131 000	41 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 756 000	2 165 000	2 241 000	1 820 000
Expenditure	2 557 000	2 145 000	1 994 000	1 691 000
Operating Profit	198 000	20 000	248 000	129 000
Financial Income	0	0	0	0
Financial Costs	156 000	136 000	131 000	129 000
Financial Balance	−156 000	−136 000	−131 000	−129 000
Earnings Before Tax	42 000	−115 000	117 000	0
Tax	0	−2 000	26 000	0
Net Income	42 000	−113 000	91 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 382 000	2 248 000	2 277 000	2 265 000
Total Current Assets	563 000	665 000	719 000	436 000
Total Assets	2 945 000	2 912 000	2 996 000	2 701 000
Total Retained Equity	−59 000	−101 000	12 000	−79 000
Total Equity	60 000	18 000	131 000	41 000
Total Long-Term Debt	2 279 000	2 417 000	2 493 000	2 250 000
Total Current Debt	606 000	477 000	372 000	410 000
Total Equity and Debt	2 945 000	2 912 000	2 996 000	2 701 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 613 000	2 002 000	1 793 000	1 644 000
Other Income	143 000	164 000	448 000	176 000
Revenue	2 756 000	2 165 000	2 241 000	1 820 000
Cost of Goods Sold	203 000	60 000	64 000	60 000
Salary Costs	1 889 000	1 650 000	1 443 000	1 303 000
Depreciation	66 000	29 000	34 000	30 000
Impairment	0	0	0	0
Expenditure	2 557 000	2 145 000	1 994 000	1 691 000
Operating Profit	198 000	20 000	248 000	129 000
Financial Income	0	0	0	0
Financial Costs	156 000	136 000	131 000	129 000
Financial Balance	−156 000	−136 000	−131 000	−129 000
Dividends	0	0	0	0
Net Income	42 000	−113 000	91 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	163 000	0	0	5 000
Total Intangible Assets	163 000	0	0	28 000
Real Eastate	2 099 000	2 122 000	2 144 000	2 166 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	26 000	33 000	40 000	47 000
Total Tangible Assets	2 125 000	2 154 000	2 183 000	2 213 000
Total Fiancial Fixed Assets	94 000	94 000	94 000	24 000
Total Fixed Assets	2 382 000	2 248 000	2 277 000	2 265 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	161 000	84 000	37 000	383 000
Total Current Assets	563 000	665 000	719 000	436 000
Total Assets	2 945 000	2 912 000	2 996 000	2 701 000
Total Equity	60 000	18 000	131 000	41 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 279 000	2 417 000	2 493 000	2 250 000
Creditors	107 000	28 000	30 000	5 000
Unpaid Taxes	334 000	217 000	175 000	261 000
Dividends	0	0	0	0
Other Current Debt	166 000	233 000	167 000	144 000
Total Current Debt	606 000	477 000	372 000	410 000
Total Equity and Debt	2 945 000	2 912 000	2 996 000	2 701 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70 %	−627,78 %	69,47 %	0 %
Debt-to-Equity Ratio	37,98	134,28	19,03	54,88
Operating Profit Margin	7,18 %	0,92 %	11,07 %	7,09 %
Current Ratio	0,93	1,39	1,93	1,06
Quick Ratio	0,93	1,39	1,93	1,06
Equity Ratio	0,02	0,01	0,04	0,02
Gross Profit Margin	92,63 %	97,23 %	97,14 %	96,7 %