ADVOKATFIRMA SIMONSEN OG RANA AS

0562 OSLO

Finances

Share Ownership

Return on Equity

49,06 %

Current Ratio

3,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 080 000	1 007 000	1 232 000	732 000
Net Income	494 000	44 000	411 000	−2 000
Total Assets	1 447 000	985 000	977 000	414 000
Total Equity	1 007 000	512 000	468 000	57 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 080 000	1 007 000	1 232 000	732 000
Expenditure	1 390 000	944 000	700 000	733 000
Operating Profit	689 000	62 000	532 000	−1 000
Financial Income	0	0	1 000	0
Financial Costs	0	1 000	7 000	1 000
Financial Balance	0	−1 000	−6 000	−1 000
Earnings Before Tax	689 000	62 000	526 000	−2 000
Tax	195 000	18 000	115 000	0
Net Income	494 000	44 000	411 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 447 000	985 000	977 000	414 000
Total Assets	1 447 000	985 000	977 000	414 000
Total Retained Equity	961 000	467 000	423 000	12 000
Total Equity	1 007 000	512 000	468 000	57 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	440 000	473 000	509 000	357 000
Total Equity and Debt	1 447 000	985 000	977 000	414 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 080 000	1 007 000	1 232 000	732 000
Other Income	0	0	0	0
Revenue	2 080 000	1 007 000	1 232 000	732 000
Cost of Goods Sold	0	0	0	0
Salary Costs	739 000	539 000	295 000	516 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 390 000	944 000	700 000	733 000
Operating Profit	689 000	62 000	532 000	−1 000
Financial Income	0	0	1 000	0
Financial Costs	0	1 000	7 000	1 000
Financial Balance	0	−1 000	−6 000	−1 000
Dividends	0	0	0	0
Net Income	494 000	44 000	411 000	−2 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	646 000	807 000	333 000	50 000
Total Current Assets	1 447 000	985 000	977 000	414 000
Total Assets	1 447 000	985 000	977 000	414 000
Total Equity	1 007 000	512 000	468 000	57 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	47 000	−14 000	−3 000	66 000
Unpaid Taxes	98 000	144 000	68 000	88 000
Dividends	0	0	0	0
Other Current Debt	101 000	325 000	329 000	204 000
Total Current Debt	440 000	473 000	509 000	357 000
Total Equity and Debt	1 447 000	985 000	977 000	414 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,06 %	8,59 %	87,82 %	−3,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	33,13 %	6,16 %	43,18 %	−0,14 %
Current Ratio	3,29	2,08	1,92	1,16
Quick Ratio	3,29	2,08	1,92	1,16
Equity Ratio	0,7	0,52	0,48	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %