FULFORD PETTERSEN & CO ADVOKATFIRMA AS

3015 DRAMMEN

Finances

Return on Equity

83,4 %

Current Ratio

1,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 290 000	27 777 000	28 292 000	33 521 000
Net Income	2 482 000	1 007 000	3 630 000	8 723 000
Total Assets	9 950 000	8 325 000	11 088 000	14 059 000
Total Equity	2 976 000	1 751 000	4 830 000	2 700 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 290 000	27 777 000	28 292 000	33 521 000
Expenditure	25 088 000	26 468 000	23 621 000	22 331 000
Operating Profit	3 202 000	1 309 000	4 671 000	11 189 000
Financial Income	9 000	2 000	10 000	6 000
Financial Costs	3 000	0	18 000	6 000
Financial Balance	6 000	2 000	−8 000	0
Earnings Before Tax	3 208 000	1 311 000	4 663 000	11 189 000
Tax	725 000	304 000	1 033 000	2 465 000
Net Income	2 482 000	1 007 000	3 630 000	8 723 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	9 000	15 000	91 000
Total Current Assets	9 949 000	8 317 000	11 073 000	13 968 000
Total Assets	9 950 000	8 325 000	11 088 000	14 059 000
Total Retained Equity	2 482 000	1 007 000	3 630 000	0
Total Equity	2 976 000	1 751 000	4 830 000	2 700 000
Total Long-Term Debt	1 000	0	0	54 000
Total Current Debt	6 973 000	6 575 000	6 258 000	11 305 000
Total Equity and Debt	9 950 000	8 325 000	11 088 000	14 059 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 290 000	27 777 000	28 292 000	33 521 000
Other Income	0	0	0	0
Revenue	28 290 000	27 777 000	28 292 000	33 521 000
Cost of Goods Sold	0	0	0	0
Salary Costs	19 819 000	21 548 000	18 298 000	16 455 000
Depreciation	0	5 000	79 000	79 000
Impairment	0	0	0	0
Expenditure	25 088 000	26 468 000	23 621 000	22 331 000
Operating Profit	3 202 000	1 309 000	4 671 000	11 189 000
Financial Income	9 000	2 000	10 000	6 000
Financial Costs	3 000	0	18 000	6 000
Financial Balance	6 000	2 000	−8 000	0
Dividends	0	0	0	14 153 000
Net Income	2 482 000	1 007 000	3 630 000	8 723 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	8 000	9 000	66 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	5 000	24 000
Total Tangible Assets	0	0	5 000	24 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	1 000	9 000	15 000	91 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	846 000	2 516 000	3 977 000	5 428 000
Total Current Assets	9 949 000	8 317 000	11 073 000	13 968 000
Total Assets	9 950 000	8 325 000	11 088 000	14 059 000
Total Equity	2 976 000	1 751 000	4 830 000	2 700 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	54 000
Creditors	355 000	532 000	427 000	316 000
Unpaid Taxes	2 771 000	2 645 000	2 907 000	2 867 000
Dividends	0	0	0	14 153 000
Other Current Debt	1 965 000	3 113 000	1 887 000	1 910 000
Total Current Debt	6 973 000	6 575 000	6 258 000	11 305 000
Total Equity and Debt	9 950 000	8 325 000	11 088 000	14 059 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,4 %	57,51 %	75,16 %	323,07 %
Debt-to-Equity Ratio	0	0	0	0,02
Operating Profit Margin	11,32 %	4,71 %	16,51 %	33,38 %
Current Ratio	1,43	1,26	1,77	1,24
Quick Ratio	1,43	1,26	1,77	1,24
Equity Ratio	0,3	0,21	0,44	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %