ADVOKAT BJØRN CLEMETSEN

1540 VESTBY

Finances

Share Ownership

Return on Equity

170,1 %

Current Ratio

5,38

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 929 000	4 349 000	4 037 000	3 493 000
Net Income	3 043 000	2 448 000	2 323 000	2 220 000
Total Assets	2 481 000	2 070 000	1 931 000	1 782 000
Total Equity	1 789 000	1 256 000	1 138 000	997 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 929 000	4 349 000	4 037 000	3 493 000
Expenditure	1 882 000	1 887 000	1 710 000	1 263 000
Operating Profit	3 046 000	2 463 000	2 327 000	2 230 000
Financial Income	12 000	1 000	16 000	8 000
Financial Costs	15 000	15 000	19 000	18 000
Financial Balance	−3 000	−14 000	−3 000	−10 000
Earnings Before Tax	3 043 000	2 448 000	2 323 000	2 220 000
Tax	0	0	0	0
Net Income	3 043 000	2 448 000	2 323 000	2 220 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	345 000	431 000	539 000	673 000
Total Current Assets	2 136 000	1 640 000	1 392 000	1 109 000
Total Assets	2 481 000	2 070 000	1 931 000	1 782 000
Total Retained Equity	1 789 000	1 256 000	1 138 000	997 000
Total Equity	1 789 000	1 256 000	1 138 000	997 000
Total Long-Term Debt	295 000	374 000	450 000	523 000
Total Current Debt	397 000	441 000	343 000	263 000
Total Equity and Debt	2 481 000	2 070 000	1 931 000	1 782 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 929 000	4 349 000	4 037 000	3 493 000
Other Income	0	0	0	0
Revenue	4 929 000	4 349 000	4 037 000	3 493 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 012 000	1 168 000	974 000	691 000
Depreciation	86 000	108 000	135 000	99 000
Impairment	0	0	0	0
Expenditure	1 882 000	1 887 000	1 710 000	1 263 000
Operating Profit	3 046 000	2 463 000	2 327 000	2 230 000
Financial Income	12 000	1 000	16 000	8 000
Financial Costs	15 000	15 000	19 000	18 000
Financial Balance	−3 000	−14 000	−3 000	−10 000
Dividends	0	0	0	0
Net Income	3 043 000	2 448 000	2 323 000	2 220 000

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	345 000	431 000	539 000	673 000
Total Tangible Assets	345 000	431 000	539 000	673 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	345 000	431 000	539 000	673 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	826 000	279 000	598 000	348 000
Total Current Assets	2 136 000	1 640 000	1 392 000	1 109 000
Total Assets	2 481 000	2 070 000	1 931 000	1 782 000
Total Equity	1 789 000	1 256 000	1 138 000	997 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	295 000	374 000	450 000	523 000
Creditors	7 000	32 000	0	0
Unpaid Taxes	287 000	273 000	343 000	263 000
Dividends	0	0	0	0
Other Current Debt	103 000	136 000	0	0
Total Current Debt	397 000	441 000	343 000	263 000
Total Equity and Debt	2 481 000	2 070 000	1 931 000	1 782 000

Financial indicators	2022	2021	2020	2019
Return on Equity	170,1 %	194,9 %	204,13 %	222,67 %
Debt-to-Equity Ratio	0,16	0,3	0,4	0,52
Operating Profit Margin	61,8 %	56,63 %	57,64 %	63,84 %
Current Ratio	5,38	3,72	4,06	4,22
Quick Ratio	5,38	3,72	4,06	4,22
Equity Ratio	0,72	0,61	0,59	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %