ADVOKAT JON ERIK HOLM

1653 SELLEBAKK

Finances

Share Ownership

Return on Equity

2 011,65 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 171 000	3 103 000	3 195 000	2 905 000
Net Income	2 072 000	1 874 000	2 059 000	1 828 000
Total Assets	486 000	530 000	861 000	740 000
Total Equity	103 000	151 000	289 000	63 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 171 000	3 103 000	3 195 000	2 905 000
Expenditure	1 142 000	1 215 000	1 107 000	1 035 000
Operating Profit	2 030 000	1 887 000	2 089 000	1 870 000
Financial Income	60 000	0	5 000	6 000
Financial Costs	18 000	13 000	35 000	48 000
Financial Balance	42 000	−13 000	−30 000	−42 000
Earnings Before Tax	2 072 000	1 874 000	2 059 000	1 828 000
Tax	0	0	0	0
Net Income	2 072 000	1 874 000	2 059 000	1 828 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 000	74 000	469 000	543 000
Total Current Assets	441 000	456 000	391 000	197 000
Total Assets	486 000	530 000	861 000	740 000
Total Retained Equity	103 000	151 000	289 000	63 000
Total Equity	103 000	151 000	289 000	63 000
Total Long-Term Debt	0	0	301 000	412 000
Total Current Debt	383 000	379 000	271 000	264 000
Total Equity and Debt	486 000	530 000	861 000	740 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	87 000	95 000	264 000	324 000
Other Income	3 085 000	3 008 000	2 932 000	2 580 000
Revenue	3 171 000	3 103 000	3 195 000	2 905 000
Cost of Goods Sold	0	0	0	0
Salary Costs	613 000	628 000	571 000	562 000
Depreciation	5 000	5 000	73 000	73 000
Impairment	0	0	0	0
Expenditure	1 142 000	1 215 000	1 107 000	1 035 000
Operating Profit	2 030 000	1 887 000	2 089 000	1 870 000
Financial Income	60 000	0	5 000	6 000
Financial Costs	18 000	13 000	35 000	48 000
Financial Balance	42 000	−13 000	−30 000	−42 000
Dividends	0	0	0	0
Net Income	2 072 000	1 874 000	2 059 000	1 828 000

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	22 000	28 000	469 000	543 000
Total Tangible Assets	22 000	28 000	469 000	543 000
Total Fiancial Fixed Assets	23 000	46 000	0	0
Total Fixed Assets	45 000	74 000	469 000	543 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	79 000	−171 000	−211 000
Total Current Assets	441 000	456 000	391 000	197 000
Total Assets	486 000	530 000	861 000	740 000
Total Equity	103 000	151 000	289 000	63 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	301 000	412 000
Creditors	93 000	76 000	32 000	61 000
Unpaid Taxes	185 000	218 000	167 000	140 000
Dividends	0	0	0	0
Other Current Debt	77 000	84 000	71 000	63 000
Total Current Debt	383 000	379 000	271 000	264 000
Total Equity and Debt	486 000	530 000	861 000	740 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 011,65 %	1 241,06 %	712,46 %	2 901,59 %
Debt-to-Equity Ratio	0	0	1,04	6,54
Operating Profit Margin	64,02 %	60,81 %	65,38 %	64,37 %
Current Ratio	1,15	1,2	1,44	0,75
Quick Ratio	1,15	1,2	1,44	0,75
Equity Ratio	0,21	0,28	0,34	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %