ADVOKATFIRMAET DENNIS R BRORSTRØM AS

1605 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

53,14 %

Current Ratio

0,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 156 000	2 504 000	2 410 000	2 702 000
Net Income	474 000	1 022 000	974 000	1 131 000
Total Assets	2 418 000	3 195 000	3 183 000	3 386 000
Total Equity	892 000	1 168 000	946 000	2 172 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 156 000	2 504 000	2 410 000	2 702 000
Expenditure	1 258 000	1 189 000	1 178 000	1 350 000
Operating Profit	898 000	1 315 000	1 233 000	1 352 000
Financial Income	3 000	1 000	22 000	85 000
Financial Costs	211 000	0	0	0
Financial Balance	−208 000	1 000	22 000	85 000
Earnings Before Tax	691 000	1 316 000	1 254 000	1 437 000
Tax	217 000	294 000	280 000	306 000
Net Income	474 000	1 022 000	974 000	1 131 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 497 000	1 636 000	1 462 000	1 336 000
Total Current Assets	921 000	1 559 000	1 721 000	2 050 000
Total Assets	2 418 000	3 195 000	3 183 000	3 386 000
Total Retained Equity	792 000	1 068 000	846 000	2 072 000
Total Equity	892 000	1 168 000	946 000	2 172 000
Total Long-Term Debt	4 000	5 000	2 000	10 000
Total Current Debt	1 522 000	2 022 000	2 235 000	1 203 000
Total Equity and Debt	2 418 000	3 195 000	3 183 000	3 386 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 146 000	2 484 000	2 379 000	2 701 000
Other Income	10 000	20 000	31 000	1 000
Revenue	2 156 000	2 504 000	2 410 000	2 702 000
Cost of Goods Sold	9 000	1 000	15 000	7 000
Salary Costs	728 000	755 000	645 000	766 000
Depreciation	6 000	6 000	14 000	25 000
Impairment	0	0	0	0
Expenditure	1 258 000	1 189 000	1 178 000	1 350 000
Operating Profit	898 000	1 315 000	1 233 000	1 352 000
Financial Income	3 000	1 000	22 000	85 000
Financial Costs	211 000	0	0	0
Financial Balance	−208 000	1 000	22 000	85 000
Dividends	750 000	800 000	2 200 000	900 000
Net Income	474 000	1 022 000	974 000	1 131 000

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	53 000	161 000	167 000	220 000
Total Tangible Assets	53 000	161 000	167 000	220 000
Total Fiancial Fixed Assets	1 444 000	1 475 000	1 295 000	1 115 000
Total Fixed Assets	1 497 000	1 636 000	1 462 000	1 336 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	615 000	1 269 000	1 142 000	1 354 000
Total Current Assets	921 000	1 559 000	1 721 000	2 050 000
Total Assets	2 418 000	3 195 000	3 183 000	3 386 000
Total Equity	892 000	1 168 000	946 000	2 172 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000	5 000	2 000	10 000
Creditors	19 000	8 000	5 000	−7 000
Unpaid Taxes	145 000	162 000	193 000	209 000
Dividends	750 000	800 000	2 200 000	900 000
Other Current Debt	391 000	1 559 000	248 000	185 000
Total Current Debt	1 522 000	2 022 000	2 235 000	1 203 000
Total Equity and Debt	2 418 000	3 195 000	3 183 000	3 386 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,14 %	87,5 %	102,96 %	52,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,65 %	52,52 %	51,16 %	50,04 %
Current Ratio	0,61	0,77	0,77	1,7
Quick Ratio	0,61	0,77	0,77	1,7
Equity Ratio	0,37	0,37	0,3	0,64
Gross Profit Margin	99,58 %	99,96 %	99,38 %	99,74 %