ADVOKATFIRMAET WEISS-ANDERSEN AS

1396 BILLINGSTAD

Finances

Share Ownership

Return on Equity

31,25 %

Current Ratio

2,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 730 000	2 541 000	2 496 000	1 999 000
Net Income	345 000	223 000	562 000	6 000
Total Assets	1 833 000	1 609 000	1 300 000	763 000
Total Equity	1 104 000	925 000	718 000	172 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 730 000	2 541 000	2 496 000	1 999 000
Expenditure	2 340 000	2 235 000	1 748 000	1 975 000
Operating Profit	390 000	306 000	747 000	24 000
Financial Income	17 000	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	14 000	0	0	0
Earnings Before Tax	403 000	306 000	748 000	24 000
Tax	59 000	83 000	185 000	17 000
Net Income	345 000	223 000	562 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	50 000	0	0
Total Current Assets	1 789 000	1 559 000	1 300 000	763 000
Total Assets	1 833 000	1 609 000	1 300 000	763 000
Total Retained Equity	1 074 000	901 000	694 000	147 000
Total Equity	1 104 000	925 000	718 000	172 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	729 000	684 000	582 000	591 000
Total Equity and Debt	1 833 000	1 609 000	1 300 000	763 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 730 000	2 536 000	2 353 000	1 999 000
Other Income	0	5 000	143 000	0
Revenue	2 730 000	2 541 000	2 496 000	1 999 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 983 000	1 786 000	1 227 000	1 505 000
Depreciation	5 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	2 340 000	2 235 000	1 748 000	1 975 000
Operating Profit	390 000	306 000	747 000	24 000
Financial Income	17 000	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	14 000	0	0	0
Dividends	150 000	0	0	0
Net Income	345 000	223 000	562 000	6 000

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	44 000	50 000	0	0
Total Tangible Assets	44 000	50 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	44 000	50 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	840 000	625 000	816 000	372 000
Total Current Assets	1 789 000	1 559 000	1 300 000	763 000
Total Assets	1 833 000	1 609 000	1 300 000	763 000
Total Equity	1 104 000	925 000	718 000	172 000
Short-Term Group Debt	28 000	20 000	20 000	0
Total Long-Term Debt	0	0	0	0
Creditors	41 000	58 000	44 000	81 000
Unpaid Taxes	228 000	259 000	168 000	187 000
Dividends	150 000	0	0	0
Other Current Debt	227 000	268 000	170 000	306 000
Total Current Debt	729 000	684 000	582 000	591 000
Total Equity and Debt	1 833 000	1 609 000	1 300 000	763 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,25 %	24,11 %	78,27 %	3,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,29 %	12,04 %	29,93 %	1,2 %
Current Ratio	2,45	2,28	2,23	1,29
Quick Ratio	2,45	2,28	2,23	1,29
Equity Ratio	0,6	0,57	0,55	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %