ADVOKATFIRMAET MEJDELL JAKOBSEN AS

2208 KONGSVINGER

Finances

Share Ownership

Return on Equity

47,6 %

Current Ratio

1,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 652 000	4 802 000	5 253 000	3 441 000
Net Income	755 000	286 000	715 000	932 000
Total Assets	3 440 000	2 736 000	2 873 000	2 744 000
Total Equity	1 586 000	831 000	1 345 000	1 020 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 652 000	4 802 000	5 253 000	3 441 000
Expenditure	5 636 000	4 401 000	4 319 000	2 244 000
Operating Profit	1 016 000	401 000	934 000	1 197 000
Financial Income	5 000	4 000	4 000	2 000
Financial Costs	2 000	0	3 000	0
Financial Balance	3 000	4 000	1 000	2 000
Earnings Before Tax	1 020 000	405 000	936 000	1 199 000
Tax	265 000	119 000	220 000	268 000
Net Income	755 000	286 000	715 000	932 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	282 000	457 000	1 153 000	849 000
Total Current Assets	3 158 000	2 279 000	1 720 000	1 894 000
Total Assets	3 440 000	2 736 000	2 873 000	2 744 000
Total Retained Equity	1 486 000	731 000	1 245 000	920 000
Total Equity	1 586 000	831 000	1 345 000	1 020 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 854 000	1 905 000	1 527 000	1 723 000
Total Equity and Debt	3 440 000	2 736 000	2 873 000	2 744 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 628 000	4 787 000	5 327 000	3 218 000
Other Income	24 000	15 000	−74 000	223 000
Revenue	6 652 000	4 802 000	5 253 000	3 441 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 155 000	3 190 000	3 150 000	1 587 000
Depreciation	197 000	196 000	196 000	131 000
Impairment	0	0	0	0
Expenditure	5 636 000	4 401 000	4 319 000	2 244 000
Operating Profit	1 016 000	401 000	934 000	1 197 000
Financial Income	5 000	4 000	4 000	2 000
Financial Costs	2 000	0	3 000	0
Financial Balance	3 000	4 000	1 000	2 000
Dividends	0	0	0	0
Net Income	755 000	286 000	715 000	932 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	240 000	420 000	600 000	780 000
Total Intangible Assets	240 000	420 000	600 000	780 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	42 000	37 000	53 000	69 000
Total Tangible Assets	42 000	37 000	53 000	69 000
Total Fiancial Fixed Assets	0	0	500 000	0
Total Fixed Assets	282 000	457 000	1 153 000	849 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 062 000	1 247 000	895 000	926 000
Total Current Assets	3 158 000	2 279 000	1 720 000	1 894 000
Total Assets	3 440 000	2 736 000	2 873 000	2 744 000
Total Equity	1 586 000	831 000	1 345 000	1 020 000
Short-Term Group Debt	0	800 000	500 000	0
Total Long-Term Debt	0	0	0	0
Creditors	18 000	14 000	10 000	69 000
Unpaid Taxes	812 000	467 000	531 000	359 000
Dividends	0	0	0	0
Other Current Debt	759 000	504 000	377 000	1 028 000
Total Current Debt	1 854 000	1 905 000	1 527 000	1 723 000
Total Equity and Debt	3 440 000	2 736 000	2 873 000	2 744 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,6 %	34,42 %	53,16 %	91,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,27 %	8,35 %	17,78 %	34,79 %
Current Ratio	1,7	1,2	1,13	1,1
Quick Ratio	1,7	1,2	1,13	1,1
Equity Ratio	0,46	0,3	0,47	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %