ADVOKAT TORGEIR RØINÅS PEDERSEN

1606 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

226,41 %

Current Ratio

2,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 808 000	1 734 000	1 408 000	1 273 000
Net Income	1 046 000	1 010 000	891 000	679 000
Total Assets	603 000	673 000	554 000	605 000
Total Equity	462 000	559 000	497 000	532 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 808 000	1 734 000	1 408 000	1 273 000
Expenditure	758 000	721 000	516 000	590 000
Operating Profit	1 049 000	1 013 000	892 000	683 000
Financial Income	0	0	0	0
Financial Costs	3 000	3 000	1 000	3 000
Financial Balance	−3 000	−3 000	−1 000	−3 000
Earnings Before Tax	1 046 000	1 010 000	891 000	679 000
Tax	0	0	0	0
Net Income	1 046 000	1 010 000	891 000	679 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	192 000	233 000	274 000	315 000
Total Current Assets	411 000	440 000	280 000	291 000
Total Assets	603 000	673 000	554 000	605 000
Total Retained Equity	462 000	559 000	497 000	532 000
Total Equity	462 000	559 000	497 000	532 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	141 000	114 000	57 000	73 000
Total Equity and Debt	603 000	673 000	554 000	605 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 808 000	1 729 000	1 408 000	1 273 000
Other Income	0	5 000	0	0
Revenue	1 808 000	1 734 000	1 408 000	1 273 000
Cost of Goods Sold	15 000	17 000	4 000	4 000
Salary Costs	0	0	0	87 000
Depreciation	41 000	41 000	41 000	41 000
Impairment	0	0	0	0
Expenditure	758 000	721 000	516 000	590 000
Operating Profit	1 049 000	1 013 000	892 000	683 000
Financial Income	0	0	0	0
Financial Costs	3 000	3 000	1 000	3 000
Financial Balance	−3 000	−3 000	−1 000	−3 000
Dividends	0	0	0	0
Net Income	1 046 000	1 010 000	891 000	679 000

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	95 000	136 000	177 000	218 000
Total Tangible Assets	95 000	136 000	177 000	218 000
Total Fiancial Fixed Assets	97 000	97 000	97 000	97 000
Total Fixed Assets	192 000	233 000	274 000	315 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 000	93 000	83 000	37 000
Total Current Assets	411 000	440 000	280 000	291 000
Total Assets	603 000	673 000	554 000	605 000
Total Equity	462 000	559 000	497 000	532 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	72 000	63 000	56 000	7 000
Unpaid Taxes	62 000	51 000	0	51 000
Dividends	0	0	0	0
Other Current Debt	7 000	0	0	16 000
Total Current Debt	141 000	114 000	57 000	73 000
Total Equity and Debt	603 000	673 000	554 000	605 000

Financial indicators	2022	2021	2020	2019
Return on Equity	226,41 %	180,68 %	179,28 %	127,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	58,02 %	58,42 %	63,35 %	53,65 %
Current Ratio	2,91	3,86	4,91	3,99
Quick Ratio	2,91	3,86	4,91	3,99
Equity Ratio	0,77	0,83	0,9	0,88
Gross Profit Margin	99,17 %	99,02 %	99,72 %	99,69 %