JURIST RETTSHJELPER INGENIØR HALLDOR HAVSGÅRD

5072 BERGEN

Finances

Share Ownership

Return on Equity

−157,82 %

Current Ratio

2,01

Debt-to-Equity Ratio

−1,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	681 000	654 000	626 000	521 000
Net Income	434 000	409 000	344 000	292 000
Total Assets	296 000	291 000	305 000	307 000
Total Equity	−275 000	−372 000	−386 000	−456 000

Income (NOK)	2022	2021	2020	2019
Revenue	681 000	654 000	626 000	521 000
Expenditure	224 000	224 000	256 000	198 000
Operating Profit	457 000	430 000	369 000	323 000
Financial Income	0	0	0	0
Financial Costs	23 000	21 000	25 000	31 000
Financial Balance	−23 000	−21 000	−25 000	−31 000
Earnings Before Tax	434 000	409 000	344 000	292 000
Tax	0	0	0	0
Net Income	434 000	409 000	344 000	292 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	0	0	0
Total Current Assets	296 000	291 000	305 000	307 000
Total Assets	296 000	291 000	305 000	307 000
Total Retained Equity	−275 000	−372 000	−386 000	−456 000
Total Equity	−275 000	−372 000	−386 000	−456 000
Total Long-Term Debt	424 000	508 000	592 000	662 000
Total Current Debt	147 000	155 000	99 000	100 000
Total Equity and Debt	296 000	291 000	305 000	307 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	681 000	654 000	623 000	521 000
Other Income	0	0	3 000	0
Revenue	681 000	654 000	626 000	521 000
Cost of Goods Sold	0	0	0	5 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	224 000	224 000	256 000	198 000
Operating Profit	457 000	430 000	369 000	323 000
Financial Income	0	0	0	0
Financial Costs	23 000	21 000	25 000	31 000
Financial Balance	−23 000	−21 000	−25 000	−31 000
Dividends	0	0	0	0
Net Income	434 000	409 000	344 000	292 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 000	0	0	0
Total Fixed Assets	1 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	197 000	28 000	116 000	188 000
Total Current Assets	296 000	291 000	305 000	307 000
Total Assets	296 000	291 000	305 000	307 000
Total Equity	−275 000	−372 000	−386 000	−456 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	424 000	508 000	592 000	662 000
Creditors	10 000	9 000	6 000	7 000
Unpaid Taxes	136 000	144 000	89 000	92 000
Dividends	0	0	0	0
Other Current Debt	1 000	2 000	4 000	1 000
Total Current Debt	147 000	155 000	99 000	100 000
Total Equity and Debt	296 000	291 000	305 000	307 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−157,82 %	−109,95 %	−89,12 %	−64,04 %
Debt-to-Equity Ratio	−1,54	−1,37	−1,53	−1,45
Operating Profit Margin	67,11 %	65,75 %	58,95 %	62 %
Current Ratio	2,01	1,88	3,08	3,07
Quick Ratio	2,01	1,88	3,08	3,07
Equity Ratio	−0,93	−1,28	−1,27	−1,49
Gross Profit Margin	100 %	100 %	100 %	99,04 %