ADVOKAT CAMILLA SOLBAKKEN AS

6002 ÅLESUND

Finances

Share Ownership

Return on Equity

−36,67 %

Current Ratio

2,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 085 000	1 902 000	1 835 000	1 606 000
Net Income	−132 000	331 000	458 000	223 000
Total Assets	644 000	1 126 000	1 055 000	621 000
Total Equity	360 000	492 000	491 000	202 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 085 000	1 902 000	1 835 000	1 606 000
Expenditure	1 217 000	1 473 000	1 246 000	1 317 000
Operating Profit	−132 000	429 000	589 000	289 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	−132 000	429 000	589 000	288 000
Tax	0	98 000	131 000	66 000
Net Income	−132 000	331 000	458 000	223 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	7 000	11 000	14 000
Total Current Assets	641 000	1 119 000	1 044 000	606 000
Total Assets	644 000	1 126 000	1 055 000	621 000
Total Retained Equity	330 000	462 000	461 000	172 000
Total Equity	360 000	492 000	491 000	202 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	284 000	634 000	564 000	419 000
Total Equity and Debt	644 000	1 126 000	1 055 000	621 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 085 000	1 902 000	1 835 000	1 606 000
Other Income	0	0	0	0
Revenue	1 085 000	1 902 000	1 835 000	1 606 000
Cost of Goods Sold	0	0	0	0
Salary Costs	855 000	1 081 000	914 000	949 000
Depreciation	4 000	4 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	1 217 000	1 473 000	1 246 000	1 317 000
Operating Profit	−132 000	429 000	589 000	289 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	250 000	170 000	100 000
Net Income	−132 000	331 000	458 000	223 000

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	3 000	7 000	11 000	14 000
Total Tangible Assets	3 000	7 000	11 000	14 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 000	7 000	11 000	14 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	489 000	745 000	461 000	164 000
Total Current Assets	641 000	1 119 000	1 044 000	606 000
Total Assets	644 000	1 126 000	1 055 000	621 000
Total Equity	360 000	492 000	491 000	202 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	0	2 000	8 000	2 000
Unpaid Taxes	91 000	175 000	163 000	142 000
Dividends	0	250 000	170 000	100 000
Other Current Debt	193 000	108 000	93 000	108 000
Total Current Debt	284 000	634 000	564 000	419 000
Total Equity and Debt	644 000	1 126 000	1 055 000	621 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−36,67 %	67,28 %	93,28 %	110,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−12,17 %	22,56 %	32,1 %	18 %
Current Ratio	2,26	1,76	1,85	1,45
Quick Ratio	2,26	1,76	1,85	1,45
Equity Ratio	0,56	0,44	0,47	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %