ADVOKATFIRMAET AUXILIUM AS

0191 OSLO

Finances

Share Ownership

Return on Equity

−176,25 %

Current Ratio

1,16

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 624 000	4 234 000	3 251 000	1 060 000
Net Income	−564 000	−1 000	800 000	54 000
Total Assets	2 463 000	2 001 000	1 941 000	658 000
Total Equity	320 000	883 000	884 000	84 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 624 000	4 234 000	3 251 000	1 060 000
Expenditure	5 176 000	4 207 000	2 181 000	991 000
Operating Profit	−552 000	15 000	1 063 000	69 000
Financial Income	0	0	0	0
Financial Costs	155 000	14 000	33 000	0
Financial Balance	−155 000	−14 000	−33 000	0
Earnings Before Tax	−707 000	1 000	1 030 000	69 000
Tax	−143 000	2 000	230 000	15 000
Net Income	−564 000	−1 000	800 000	54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	163 000	31 000	97 000	70 000
Total Current Assets	2 300 000	1 970 000	1 843 000	589 000
Total Assets	2 463 000	2 001 000	1 941 000	658 000
Total Retained Equity	290 000	853 000	854 000	54 000
Total Equity	320 000	883 000	884 000	84 000
Total Long-Term Debt	163 000	96 000	146 000	1 000
Total Current Debt	1 980 000	1 022 000	911 000	573 000
Total Equity and Debt	2 463 000	2 001 000	1 941 000	658 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 624 000	4 192 000	3 328 000	1 060 000
Other Income	0	42 000	−77 000	0
Revenue	4 624 000	4 234 000	3 251 000	1 060 000
Cost of Goods Sold	0	0	0	5 000
Salary Costs	3 376 000	2 953 000	1 386 000	508 000
Depreciation	10 000	16 000	13 000	7 000
Impairment	0	0	0	0
Expenditure	5 176 000	4 207 000	2 181 000	991 000
Operating Profit	−552 000	15 000	1 063 000	69 000
Financial Income	0	0	0	0
Financial Costs	155 000	14 000	33 000	0
Financial Balance	−155 000	−14 000	−33 000	0
Dividends	0	0	0	0
Net Income	−564 000	−1 000	800 000	54 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	149 000	7 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	24 000	19 000	32 000
Total Tangible Assets	14 000	24 000	19 000	32 000
Total Fiancial Fixed Assets	0	0	78 000	38 000
Total Fixed Assets	163 000	31 000	97 000	70 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	144 000	288 000	454 000	195 000
Total Current Assets	2 300 000	1 970 000	1 843 000	589 000
Total Assets	2 463 000	2 001 000	1 941 000	658 000
Total Equity	320 000	883 000	884 000	84 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	163 000	96 000	146 000	1 000
Creditors	449 000	13 000	74 000	152 000
Unpaid Taxes	539 000	368 000	237 000	101 000
Dividends	0	0	0	0
Other Current Debt	493 000	282 000	369 000	306 000
Total Current Debt	1 980 000	1 022 000	911 000	573 000
Total Equity and Debt	2 463 000	2 001 000	1 941 000	658 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−176,25 %	−0,11 %	90,5 %	64,29 %
Debt-to-Equity Ratio	0,51	0,11	0,17	0,01
Operating Profit Margin	−11,94 %	0,35 %	32,7 %	6,51 %
Current Ratio	1,16	1,93	2,02	1,03
Quick Ratio	1,16	1,93	2,02	1,03
Equity Ratio	0,13	0,44	0,46	0,13
Gross Profit Margin	100 %	100 %	100 %	99,53 %