VAAG & ZIMMER ADVOKATFIRMA AS

0165 OSLO

Finances

Share Ownership

Return on Equity

195,26 %

Current Ratio

1,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	5 725 000	4 161 000	2 574 000
Net Income	1 566 000	517 000	1 219 000
Total Assets	3 665 000	2 112 000	2 283 000
Total Equity	802 000	836 000	719 000

Income (NOK)	2022	2021	2020
Revenue	5 725 000	4 161 000	2 574 000
Expenditure	3 719 000	3 475 000	1 007 000
Operating Profit	2 006 000	687 000	1 568 000
Financial Income	0	0	0
Financial Costs	0	0	5 000
Financial Balance	0	0	−5 000
Earnings Before Tax	2 006 000	687 000	1 563 000
Tax	440 000	170 000	344 000
Net Income	1 566 000	517 000	1 219 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	19 000	87 000	99 000
Total Current Assets	3 646 000	2 024 000	2 183 000
Total Assets	3 665 000	2 112 000	2 283 000
Total Retained Equity	772 000	806 000	689 000
Total Equity	802 000	836 000	719 000
Total Long-Term Debt	0	0	2 000
Total Current Debt	2 863 000	1 276 000	1 562 000
Total Equity and Debt	3 665 000	2 112 000	2 283 000

Cash flow (NOK)	2022	2021	2020
Sales Income	5 725 000	4 161 000	2 574 000
Other Income	0	0	0
Revenue	5 725 000	4 161 000	2 574 000
Cost of Goods Sold	0	49 000	0
Salary Costs	2 824 000	2 730 000	775 000
Depreciation	8 000	12 000	6 000
Impairment	0	0	0
Expenditure	3 719 000	3 475 000	1 007 000
Operating Profit	2 006 000	687 000	1 568 000
Financial Income	0	0	0
Financial Costs	0	0	5 000
Financial Balance	0	0	−5 000
Dividends	1 600 000	400 000	530 000
Net Income	1 566 000	517 000	1 219 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	19 000	42 000	54 000
Total Tangible Assets	19 000	42 000	54 000
Total Fiancial Fixed Assets	0	45 000	45 000
Total Fixed Assets	19 000	87 000	99 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 534 000	912 000	1 461 000
Total Current Assets	3 646 000	2 024 000	2 183 000
Total Assets	3 665 000	2 112 000	2 283 000
Total Equity	802 000	836 000	719 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	2 000
Creditors	73 000	55 000	50 000
Unpaid Taxes	434 000	389 000	451 000
Dividends	1 600 000	400 000	530 000
Other Current Debt	316 000	260 000	189 000
Total Current Debt	2 863 000	1 276 000	1 562 000
Total Equity and Debt	3 665 000	2 112 000	2 283 000

Financial indicators	2022	2021	2020
Return on Equity	195,26 %	61,84 %	169,54 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	35,04 %	16,51 %	60,92 %
Current Ratio	1,27	1,59	1,4
Quick Ratio	1,27	1,59	1,4
Equity Ratio	0,22	0,4	0,31
Gross Profit Margin	100 %	98,82 %	100 %