ADVOKAT NADHEIM AS

1396 BILLINGSTAD

Finances

Share Ownership

Return on Equity

−88 %

Current Ratio

0,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 060 000	1 690 000	1 932 000	2 079 000
Net Income	−44 000	−77 000	35 000	19 000
Total Assets	641 000	799 000	855 000	458 000
Total Equity	50 000	94 000	171 000	136 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 060 000	1 690 000	1 932 000	2 079 000
Expenditure	2 098 000	1 780 000	1 853 000	2 046 000
Operating Profit	−38 000	−90 000	79 000	33 000
Financial Income	2 000	2 000	2 000	11 000
Financial Costs	18 000	13 000	22 000	15 000
Financial Balance	−16 000	−11 000	−20 000	−4 000
Earnings Before Tax	−54 000	−101 000	59 000	29 000
Tax	−10 000	−25 000	24 000	10 000
Net Income	−44 000	−77 000	35 000	19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 000	36 000	11 000	38 000
Total Current Assets	571 000	763 000	844 000	420 000
Total Assets	641 000	799 000	855 000	458 000
Total Retained Equity	20 000	64 000	141 000	106 000
Total Equity	50 000	94 000	171 000	136 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	591 000	705 000	685 000	322 000
Total Equity and Debt	641 000	799 000	855 000	458 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 078 000	1 549 000	1 803 000	2 227 000
Other Income	−18 000	141 000	129 000	−148 000
Revenue	2 060 000	1 690 000	1 932 000	2 079 000
Cost of Goods Sold	21 000	20 000	2 000	4 000
Salary Costs	983 000	926 000	1 144 000	1 040 000
Depreciation	1 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 098 000	1 780 000	1 853 000	2 046 000
Operating Profit	−38 000	−90 000	79 000	33 000
Financial Income	2 000	2 000	2 000	11 000
Financial Costs	18 000	13 000	22 000	15 000
Financial Balance	−16 000	−11 000	−20 000	−4 000
Dividends	0	0	0	0
Net Income	−44 000	−77 000	35 000	19 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	46 000	36 000	11 000	38 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	0	0	0
Total Tangible Assets	24 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	70 000	36 000	11 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	114 000	231 000	152 000	76 000
Total Current Assets	571 000	763 000	844 000	420 000
Total Assets	641 000	799 000	855 000	458 000
Total Equity	50 000	94 000	171 000	136 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	42 000	11 000	0
Unpaid Taxes	151 000	271 000	306 000	242 000
Dividends	0	0	0	0
Other Current Debt	188 000	202 000	149 000	9 000
Total Current Debt	591 000	705 000	685 000	322 000
Total Equity and Debt	641 000	799 000	855 000	458 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−88 %	−81,91 %	20,47 %	13,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,84 %	−5,33 %	4,09 %	1,59 %
Current Ratio	0,97	1,08	1,23	1,3
Quick Ratio	0,97	1,08	1,23	1,3
Equity Ratio	0,08	0,12	0,2	0,3
Gross Profit Margin	98,98 %	98,82 %	99,9 %	99,81 %