WEGNER ADVOKATFIRMA AS

4270 ÅKREHAMN

Finances

Share Ownership

Return on Equity

92,78 %

Current Ratio

0,5

Debt-to-Equity Ratio

−0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 316 000	1 467 000	1 108 000	782 000
Net Income	−360 000	41 000	−115 000	−248 000
Total Assets	361 000	529 000	405 000	366 000
Total Equity	−388 000	−228 000	−269 000	−153 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 316 000	1 467 000	1 108 000	782 000
Expenditure	1 569 000	1 395 000	1 239 000	1 084 000
Operating Profit	−253 000	72 000	−131 000	−301 000
Financial Income	5 000	7 000	6 000	2 000
Financial Costs	21 000	26 000	23 000	20 000
Financial Balance	−16 000	−19 000	−17 000	−18 000
Earnings Before Tax	−268 000	53 000	−148 000	−319 000
Tax	92 000	12 000	−33 000	−71 000
Net Income	−360 000	41 000	−115 000	−248 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 000	138 000	172 000	161 000
Total Current Assets	332 000	392 000	233 000	204 000
Total Assets	361 000	529 000	405 000	366 000
Total Retained Equity	−682 000	−322 000	−363 000	−248 000
Total Equity	−388 000	−228 000	−269 000	−153 000
Total Long-Term Debt	81 000	117 000	53 000	85 000
Total Current Debt	668 000	640 000	620 000	434 000
Total Equity and Debt	361 000	529 000	405 000	366 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 316 000	1 467 000	1 108 000	782 000
Other Income	0	0	0	0
Revenue	1 316 000	1 467 000	1 108 000	782 000
Cost of Goods Sold	38 000	24 000	15 000	12 000
Salary Costs	871 000	717 000	716 000	719 000
Depreciation	17 000	22 000	22 000	6 000
Impairment	0	0	0	0
Expenditure	1 569 000	1 395 000	1 239 000	1 084 000
Operating Profit	−253 000	72 000	−131 000	−301 000
Financial Income	5 000	7 000	6 000	2 000
Financial Costs	21 000	26 000	23 000	20 000
Financial Balance	−16 000	−19 000	−17 000	−18 000
Dividends	0	0	0	0
Net Income	−360 000	41 000	−115 000	−248 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	92 000	104 000	71 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	46 000	68 000	90 000
Total Tangible Assets	28 000	46 000	68 000	90 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	28 000	138 000	172 000	161 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	33 000	27 000	44 000
Total Current Assets	332 000	392 000	233 000	204 000
Total Assets	361 000	529 000	405 000	366 000
Total Equity	−388 000	−228 000	−269 000	−153 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	81 000	117 000	53 000	85 000
Creditors	33 000	162 000	88 000	16 000
Unpaid Taxes	166 000	101 000	88 000	116 000
Dividends	0	0	0	0
Other Current Debt	273 000	203 000	165 000	66 000
Total Current Debt	668 000	640 000	620 000	434 000
Total Equity and Debt	361 000	529 000	405 000	366 000

Financial indicators	2022	2021	2020	2019
Return on Equity	92,78 %	−17,98 %	42,75 %	162,09 %
Debt-to-Equity Ratio	−0,21	−0,51	−0,2	−0,56
Operating Profit Margin	−19,22 %	4,91 %	−11,82 %	−38,49 %
Current Ratio	0,5	0,61	0,38	0,47
Quick Ratio	0,5	0,61	0,38	0,47
Equity Ratio	−1,07	−0,43	−0,66	−0,42
Gross Profit Margin	97,11 %	98,36 %	98,65 %	98,47 %