ADVOKATFIRMAET SOPP ONSRUD AS

2815 GJØVIK

Finances

Share Ownership

Return on Equity

71,63 %

Current Ratio

2,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 414 000	453 000	69 000
Net Income	298 000	22 000	−4 000
Total Assets	804 000	240 000	100 000
Total Equity	416 000	118 000	96 000

Income (NOK)	2022	2021	2020
Revenue	1 414 000	453 000	69 000
Expenditure	1 032 000	426 000	74 000
Operating Profit	381 000	28 000	−5 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Earnings Before Tax	382 000	28 000	−5 000
Tax	84 000	6 000	−1 000
Net Income	298 000	22 000	−4 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	17 000	17 000	18 000
Total Current Assets	787 000	223 000	82 000
Total Assets	804 000	240 000	100 000
Total Retained Equity	316 000	18 000	−4 000
Total Equity	416 000	118 000	96 000
Total Long-Term Debt	0	0	0
Total Current Debt	388 000	123 000	4 000
Total Equity and Debt	804 000	240 000	100 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 414 000	453 000	69 000
Other Income	0	0	0
Revenue	1 414 000	453 000	69 000
Cost of Goods Sold	9 000	2 000	0
Salary Costs	709 000	181 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 032 000	426 000	74 000
Operating Profit	381 000	28 000	−5 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Dividends	0	0	0
Net Income	298 000	22 000	−4 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	1 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	17 000	17 000	17 000
Total Fixed Assets	17 000	17 000	18 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	288 000	106 000	23 000
Total Current Assets	787 000	223 000	82 000
Total Assets	804 000	240 000	100 000
Total Equity	416 000	118 000	96 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	149 000	23 000	0
Unpaid Taxes	78 000	52 000	0
Dividends	0	0	0
Other Current Debt	77 000	43 000	3 000
Total Current Debt	388 000	123 000	4 000
Total Equity and Debt	804 000	240 000	100 000

Financial indicators	2022	2021	2020
Return on Equity	71,63 %	18,64 %	−4,17 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	26,94 %	6,18 %	−7,25 %
Current Ratio	2,03	1,81	20,5
Quick Ratio	2,03	1,81	20,5
Equity Ratio	0,52	0,49	0,96
Gross Profit Margin	99,36 %	99,56 %	100 %