FELLAND ADVOKATFIRMA

3880 DALEN

Finances

Share Ownership

Return on Equity

70,19 %

Current Ratio

2,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 039 000	7 670 000	5 861 000	3 897 000
Net Income	3 028 000	2 828 000	3 591 000	2 415 000
Total Assets	6 874 000	8 044 000	6 115 000	3 755 000
Total Equity	4 314 000	6 126 000	5 787 000	3 591 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 039 000	7 670 000	5 861 000	3 897 000
Expenditure	5 085 000	4 878 000	2 296 000	1 503 000
Operating Profit	2 954 000	2 793 000	3 565 000	2 394 000
Financial Income	76 000	36 000	28 000	22 000
Financial Costs	2 000	0	1 000	0
Financial Balance	74 000	36 000	27 000	22 000
Earnings Before Tax	3 028 000	2 828 000	3 591 000	2 415 000
Tax	0	0	0	0
Net Income	3 028 000	2 828 000	3 591 000	2 415 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 679 000	1 803 000	1 999 000	1 492 000
Total Current Assets	5 195 000	6 241 000	4 116 000	2 263 000
Total Assets	6 874 000	8 044 000	6 115 000	3 755 000
Total Retained Equity	0	0	0	0
Total Equity	4 314 000	6 126 000	5 787 000	3 591 000
Total Long-Term Debt	14 000	0	0	0
Total Current Debt	2 546 000	1 919 000	328 000	164 000
Total Equity and Debt	6 874 000	8 044 000	6 115 000	3 755 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 719 000	7 388 000	5 258 000	3 760 000
Other Income	320 000	283 000	603 000	138 000
Revenue	8 039 000	7 670 000	5 861 000	3 897 000
Cost of Goods Sold	5 000	105 000	22 000	42 000
Salary Costs	3 892 000	3 669 000	776 000	47 000
Depreciation	202 000	196 000	93 000	64 000
Impairment	0	0	0	0
Expenditure	5 085 000	4 878 000	2 296 000	1 503 000
Operating Profit	2 954 000	2 793 000	3 565 000	2 394 000
Financial Income	76 000	36 000	28 000	22 000
Financial Costs	2 000	0	1 000	0
Financial Balance	74 000	36 000	27 000	22 000
Dividends	0	0	0	0
Net Income	3 028 000	2 828 000	3 591 000	2 415 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 288 000	1 353 000	1 429 000	1 492 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	391 000	450 000	570 000	0
Total Tangible Assets	1 679 000	1 803 000	1 999 000	1 492 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 679 000	1 803 000	1 999 000	1 492 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 513 000	4 668 000	1 930 000	895 000
Total Current Assets	5 195 000	6 241 000	4 116 000	2 263 000
Total Assets	6 874 000	8 044 000	6 115 000	3 755 000
Total Equity	4 314 000	6 126 000	5 787 000	3 591 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 000	0	0	0
Creditors	−1 000	−69 000	−53 000	−8 000
Unpaid Taxes	1 605 000	1 047 000	298 000	168 000
Dividends	0	0	0	0
Other Current Debt	942 000	941 000	83 000	3 000
Total Current Debt	2 546 000	1 919 000	328 000	164 000
Total Equity and Debt	6 874 000	8 044 000	6 115 000	3 755 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,19 %	46,16 %	62,05 %	67,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,75 %	36,41 %	60,83 %	61,43 %
Current Ratio	2,04	3,25	12,55	13,8
Quick Ratio	2,04	3,25	12,55	13,8
Equity Ratio	0,63	0,76	0,95	0,96
Gross Profit Margin	99,94 %	98,63 %	99,62 %	98,92 %