ADVOKAT BJØRNDAL AS

5528 HAUGESUND

Finances

Return on Equity

36,1 %

Current Ratio

1,33

Debt-to-Equity Ratio

3,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 315 000	2 006 000	1 713 000	0
Net Income	148 000	117 000	322 000	0
Total Assets	2 620 000	1 574 000	1 033 000	24 000
Total Equity	410 000	363 000	346 000	24 000

Income (NOK)	2022	2021	2020
Revenue	2 315 000	2 006 000	1 713 000
Expenditure	2 096 000	1 851 000	1 289 000
Operating Profit	219 000	155 000	424 000
Financial Income	0	0	0
Financial Costs	31 000	17 000	0
Financial Balance	−31 000	−17 000	0
Earnings Before Tax	189 000	138 000	424 000
Tax	42 000	22 000	102 000
Net Income	148 000	117 000	322 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 671 000	658 000	49 000	0
Total Current Assets	949 000	917 000	984 000	24 000
Total Assets	2 620 000	1 574 000	1 033 000	24 000
Total Retained Equity	380 000	333 000	316 000	−6 000
Total Equity	410 000	363 000	346 000	24 000
Total Long-Term Debt	1 498 000	480 000	0	0
Total Current Debt	712 000	732 000	687 000	0
Total Equity and Debt	2 620 000	1 574 000	1 033 000	24 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 315 000	2 006 000	1 713 000
Other Income	0	0	0
Revenue	2 315 000	2 006 000	1 713 000
Cost of Goods Sold	0	0	0
Salary Costs	1 364 000	1 363 000	841 000
Depreciation	94 000	31 000	4 000
Impairment	0	0	0
Expenditure	2 096 000	1 851 000	1 289 000
Operating Profit	219 000	155 000	424 000
Financial Income	0	0	0
Financial Costs	31 000	17 000	0
Financial Balance	−31 000	−17 000	0
Dividends	100 000	100 000	0
Net Income	148 000	117 000	322 000

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	1 663 000	650 000	49 000	0
Total Tangible Assets	1 663 000	650 000	49 000	0
Total Fiancial Fixed Assets	8 000	8 000	0	0
Total Fixed Assets	1 671 000	658 000	49 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	135 000	111 000	182 000	14 000
Total Current Assets	949 000	917 000	984 000	24 000
Total Assets	2 620 000	1 574 000	1 033 000	24 000
Total Equity	410 000	363 000	346 000	24 000
Short-Term Group Debt	0	0	4 000	0
Total Long-Term Debt	1 498 000	480 000	0	0
Creditors	−1 000	10 000	13 000	0
Unpaid Taxes	176 000	202 000	238 000	0
Dividends	100 000	100 000	0	0
Other Current Debt	519 000	503 000	330 000	0
Total Current Debt	712 000	732 000	687 000	0
Total Equity and Debt	2 620 000	1 574 000	1 033 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,1 %	32,23 %	93,06 %	0 %
Debt-to-Equity Ratio	3,65	1,32	0	0
Operating Profit Margin	9,46 %	7,73 %	24,75 %	-
Current Ratio	1,33	1,25	1,43	-
Quick Ratio	1,33	1,25	1,43	-
Equity Ratio	0,16	0,23	0,33	1
Gross Profit Margin	100 %	100 %	100 %	-