ADVOKATFIRMAET SELMER AS

0251 OSLO

Finances

Return on Equity

21 362,78 %

Current Ratio

1,25

Debt-to-Equity Ratio

58,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	552 775 000	574 625 000	518 242 000	488 740 000
Net Income	230 718 000	274 174 000	196 914 000	166 027 000
Total Assets	282 118 000	246 602 000	277 269 000	234 953 000
Total Equity	1 080 000	1 020 000	900 000	1 020 000

Income (NOK)	2022	2021	2020	2019
Revenue	552 775 000	574 625 000	518 242 000	488 740 000
Expenditure	322 183 000	299 383 000	320 947 000	322 084 000
Operating Profit	230 592 000	275 243 000	197 295 000	166 655 000
Financial Income	1 716 000	515 000	980 000	529 000
Financial Costs	1 042 000	968 000	907 000	774 000
Financial Balance	674 000	−453 000	73 000	−245 000
Earnings Before Tax	231 265 000	274 790 000	197 368 000	166 410 000
Tax	547 000	616 000	453 000	384 000
Net Income	230 718 000	274 174 000	196 914 000	166 027 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 415 000	12 488 000	11 954 000	11 272 000
Total Current Assets	272 703 000	234 114 000	265 316 000	223 681 000
Total Assets	282 118 000	246 602 000	277 269 000	234 953 000
Total Retained Equity	−30 000	−50 000	−90 000	−50 000
Total Equity	1 080 000	1 020 000	900 000	1 020 000
Total Long-Term Debt	62 747 000	59 917 000	55 827 000	58 700 000
Total Current Debt	218 291 000	185 665 000	220 542 000	175 233 000
Total Equity and Debt	282 118 000	246 602 000	277 269 000	234 953 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	545 930 000	570 188 000	512 893 000	484 690 000
Other Income	6 844 000	4 437 000	5 350 000	4 050 000
Revenue	552 775 000	574 625 000	518 242 000	488 740 000
Cost of Goods Sold	0	0	0	0
Salary Costs	223 800 000	225 312 000	233 015 000	231 744 000
Depreciation	5 255 000	4 708 000	4 664 000	2 567 000
Impairment	0	0	0	0
Expenditure	322 183 000	299 383 000	320 947 000	322 084 000
Operating Profit	230 592 000	275 243 000	197 295 000	166 655 000
Financial Income	1 716 000	515 000	980 000	529 000
Financial Costs	1 042 000	968 000	907 000	774 000
Financial Balance	674 000	−453 000	73 000	−245 000
Dividends	1 765 000	2 132 000	1 520 000	1 280 000
Net Income	230 718 000	274 174 000	196 914 000	166 027 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	997 000	1 917 000	2 837 000	3 757 000
Total Intangible Assets	997 000	1 917 000	2 837 000	3 757 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 318 000	10 471 000	9 017 000	7 415 000
Total Tangible Assets	8 318 000	10 471 000	9 017 000	7 415 000
Total Fiancial Fixed Assets	100 000	100 000	100 000	100 000
Total Fixed Assets	9 415 000	12 488 000	11 954 000	11 272 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	85 607 000	70 222 000	112 737 000	66 942 000
Total Current Assets	272 703 000	234 114 000	265 316 000	223 681 000
Total Assets	282 118 000	246 602 000	277 269 000	234 953 000
Total Equity	1 080 000	1 020 000	900 000	1 020 000
Short-Term Group Debt	104 112 000	24 538 000	105 572 000	74 184 000
Total Long-Term Debt	62 747 000	59 917 000	55 827 000	58 700 000
Creditors	8 286 000	8 270 000	8 978 000	9 165 000
Unpaid Taxes	44 489 000	41 652 000	40 664 000	41 648 000
Dividends	1 765 000	2 132 000	1 520 000	1 280 000
Other Current Debt	57 226 000	108 457 000	63 354 000	47 105 000
Total Current Debt	218 291 000	185 665 000	220 542 000	175 233 000
Total Equity and Debt	282 118 000	246 602 000	277 269 000	234 953 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21 362,78 %	26 879,8 %	21 879,33 %	16 277,16 %
Debt-to-Equity Ratio	58,1	58,74	62,03	57,55
Operating Profit Margin	41,72 %	47,9 %	38,07 %	34,1 %
Current Ratio	1,25	1,26	1,2	1,28
Quick Ratio	1,25	1,26	1,2	1,28
Equity Ratio	0	0	0	0
Gross Profit Margin	100 %	100 %	100 %	100 %