ADVOKAT MÅLFRID ØLBERG

4344 BRYNE

Finances

Share Ownership

Return on Equity

76,25 %

Current Ratio

3,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 350 000	1 279 000	1 296 000	938 000
Net Income	684 000	547 000	475 000	86 000
Total Assets	1 155 000	741 000	679 000	447 000
Total Equity	897 000	462 000	361 000	−207 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 350 000	1 279 000	1 296 000	938 000
Expenditure	659 000	723 000	792 000	822 000
Operating Profit	690 000	556 000	503 000	116 000
Financial Income	2 000	0	0	0
Financial Costs	8 000	9 000	29 000	30 000
Financial Balance	−6 000	−9 000	−29 000	−30 000
Earnings Before Tax	684 000	547 000	475 000	86 000
Tax	0	0	0	0
Net Income	684 000	547 000	475 000	86 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	185 000	225 000	227 000	229 000
Total Current Assets	970 000	516 000	452 000	218 000
Total Assets	1 155 000	741 000	679 000	447 000
Total Retained Equity	897 000	462 000	0	−207 000
Total Equity	897 000	462 000	361 000	−207 000
Total Long-Term Debt	0	0	189 000	163 000
Total Current Debt	258 000	279 000	129 000	492 000
Total Equity and Debt	1 155 000	741 000	679 000	447 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 350 000	1 279 000	1 296 000	938 000
Other Income	0	0	0	0
Revenue	1 350 000	1 279 000	1 296 000	938 000
Cost of Goods Sold	3 000	−1 000	5 000	0
Salary Costs	0	0	0	0
Depreciation	39 000	44 000	39 000	75 000
Impairment	0	0	0	0
Expenditure	659 000	723 000	792 000	822 000
Operating Profit	690 000	556 000	503 000	116 000
Financial Income	2 000	0	0	0
Financial Costs	8 000	9 000	29 000	30 000
Financial Balance	−6 000	−9 000	−29 000	−30 000
Dividends	0	0	0	0
Net Income	684 000	547 000	475 000	86 000

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	25 000	0	162 000	0
Fixtures	160 000	225 000	65 000	229 000
Total Tangible Assets	185 000	225 000	227 000	229 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	185 000	225 000	227 000	229 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	1 000	1 000
Total Current Assets	970 000	516 000	452 000	218 000
Total Assets	1 155 000	741 000	679 000	447 000
Total Equity	897 000	462 000	361 000	−207 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	189 000	163 000
Creditors	105 000	112 000	53 000	13 000
Unpaid Taxes	57 000	65 000	5 000	19 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	258 000	279 000	129 000	492 000
Total Equity and Debt	1 155 000	741 000	679 000	447 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,25 %	118,4 %	131,58 %	−41,55 %
Debt-to-Equity Ratio	0	0	0,52	−0,79
Operating Profit Margin	51,11 %	43,47 %	38,81 %	12,37 %
Current Ratio	3,76	1,85	3,5	0,44
Quick Ratio	3,76	1,85	3,5	0,44
Equity Ratio	0,78	0,62	0,53	−0,46
Gross Profit Margin	99,78 %	100,08 %	99,61 %	100 %