ADVOKATFIRMA ARE JOHNSEN AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

−66,21 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 512 000	1 871 000	1 598 000	2 113 000
Net Income	−96 000	18 000	169 000	113 000
Total Assets	510 000	579 000	539 000	555 000
Total Equity	145 000	241 000	223 000	154 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 512 000	1 871 000	1 598 000	2 113 000
Expenditure	1 635 000	1 850 000	1 388 000	1 974 000
Operating Profit	−123 000	21 000	210 000	139 000
Financial Income	0	2 000	7 000	6 000
Financial Costs	0	0	1 000	0
Financial Balance	0	2 000	6 000	6 000
Earnings Before Tax	−123 000	23 000	216 000	145 000
Tax	−27 000	5 000	48 000	32 000
Net Income	−96 000	18 000	169 000	113 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 000	0	0	5 000
Total Current Assets	477 000	579 000	539 000	549 000
Total Assets	510 000	579 000	539 000	555 000
Total Retained Equity	91 000	187 000	169 000	−501 000
Total Equity	145 000	241 000	223 000	154 000
Total Long-Term Debt	0	8 000	4 000	0
Total Current Debt	365 000	331 000	311 000	400 000
Total Equity and Debt	510 000	579 000	539 000	555 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 512 000	1 871 000	1 598 000	2 113 000
Other Income	0	0	0	0
Revenue	1 512 000	1 871 000	1 598 000	2 113 000
Cost of Goods Sold	0	0	0	12 000
Salary Costs	1 037 000	1 226 000	716 000	1 277 000
Depreciation	3 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 635 000	1 850 000	1 388 000	1 974 000
Operating Profit	−123 000	21 000	210 000	139 000
Financial Income	0	2 000	7 000	6 000
Financial Costs	0	0	1 000	0
Financial Balance	0	2 000	6 000	6 000
Dividends	0	0	0	0
Net Income	−96 000	18 000	169 000	113 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	0	0	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	0	0	0
Total Tangible Assets	14 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 000	0	0	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	211 000	207 000	71 000	265 000
Total Current Assets	477 000	579 000	539 000	549 000
Total Assets	510 000	579 000	539 000	555 000
Total Equity	145 000	241 000	223 000	154 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	8 000	4 000	0
Creditors	42 000	45 000	18 000	33 000
Unpaid Taxes	201 000	136 000	174 000	226 000
Dividends	0	0	0	0
Other Current Debt	123 000	149 000	81 000	125 000
Total Current Debt	365 000	331 000	311 000	400 000
Total Equity and Debt	510 000	579 000	539 000	555 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−66,21 %	7,47 %	75,78 %	73,38 %
Debt-to-Equity Ratio	0	0,03	0,02	0
Operating Profit Margin	−8,13 %	1,12 %	13,14 %	6,58 %
Current Ratio	1,31	1,75	1,73	1,37
Quick Ratio	1,31	1,75	1,73	1,37
Equity Ratio	0,28	0,42	0,41	0,28
Gross Profit Margin	100 %	100 %	100 %	99,43 %