THOMAS NORTVEDT ADVOKAT MNA

1400 SKI

Finances

Share Ownership

Return on Equity

347,7 %

Current Ratio

5,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 306 000	3 454 000	3 147 000	2 966 000
Net Income	2 194 000	2 349 000	2 148 000	1 980 000
Total Assets	748 000	802 000	854 000	587 000
Total Equity	631 000	688 000	748 000	450 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 306 000	3 454 000	3 147 000	2 966 000
Expenditure	1 106 000	1 102 000	1 002 000	989 000
Operating Profit	2 199 000	2 351 000	2 145 000	1 977 000
Financial Income	1 000	1 000	11 000	5 000
Financial Costs	7 000	3 000	8 000	2 000
Financial Balance	−6 000	−2 000	3 000	3 000
Earnings Before Tax	2 194 000	2 349 000	2 148 000	1 980 000
Tax	0	0	0	0
Net Income	2 194 000	2 349 000	2 148 000	1 980 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	77 000	57 000	63 000	33 000
Total Current Assets	671 000	745 000	791 000	554 000
Total Assets	748 000	802 000	854 000	587 000
Total Retained Equity	631 000	688 000	748 000	0
Total Equity	631 000	688 000	748 000	450 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	117 000	114 000	106 000	136 000
Total Equity and Debt	748 000	802 000	854 000	587 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 306 000	3 454 000	3 147 000	2 966 000
Other Income	0	0	0	0
Revenue	3 306 000	3 454 000	3 147 000	2 966 000
Cost of Goods Sold	47 000	30 000	0	0
Salary Costs	108 000	104 000	122 000	76 000
Depreciation	11 000	6 000	13 000	0
Impairment	0	0	0	0
Expenditure	1 106 000	1 102 000	1 002 000	989 000
Operating Profit	2 199 000	2 351 000	2 145 000	1 977 000
Financial Income	1 000	1 000	11 000	5 000
Financial Costs	7 000	3 000	8 000	2 000
Financial Balance	−6 000	−2 000	3 000	3 000
Dividends	0	0	0	0
Net Income	2 194 000	2 349 000	2 148 000	1 980 000

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	77 000	57 000	63 000	33 000
Total Tangible Assets	77 000	57 000	63 000	33 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	77 000	57 000	63 000	33 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	109 000	200 000	338 000	167 000
Total Current Assets	671 000	745 000	791 000	554 000
Total Assets	748 000	802 000	854 000	587 000
Total Equity	631 000	688 000	748 000	450 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	48 000	92 000	47 000	113 000
Unpaid Taxes	69 000	22 000	59 000	23 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	117 000	114 000	106 000	136 000
Total Equity and Debt	748 000	802 000	854 000	587 000

Financial indicators	2022	2021	2020	2019
Return on Equity	347,7 %	341,42 %	287,17 %	440 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	66,52 %	68,07 %	68,16 %	66,66 %
Current Ratio	5,74	6,54	7,46	4,07
Quick Ratio	5,74	6,54	7,46	4,07
Equity Ratio	0,84	0,86	0,88	0,77
Gross Profit Margin	98,58 %	99,13 %	100 %	100 %