GRAM HAMBRO & GARMAN ADVOKATFIRMA AS

0151 OSLO

Finances

Share Ownership

Return on Equity

−7,68 %

Current Ratio

2,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 696 000	4 431 000	9 437 000	24 068 000
Net Income	−143 000	−232 000	−1 291 000	−523 000
Total Assets	3 428 000	3 816 000	3 364 000	11 322 000
Total Equity	1 863 000	1 863 000	1 693 000	1 713 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 696 000	4 431 000	9 437 000	24 068 000
Expenditure	3 921 000	4 779 000	11 090 000	24 892 000
Operating Profit	−225 000	−348 000	−1 653 000	−824 000
Financial Income	43 000	2 000	54 000	95 000
Financial Costs	1 000	0	22 000	0
Financial Balance	42 000	2 000	32 000	95 000
Earnings Before Tax	−184 000	−346 000	−1 621 000	−729 000
Tax	−40 000	−114 000	−329 000	−206 000
Net Income	−143 000	−232 000	−1 291 000	−523 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 428 000	3 816 000	3 364 000	11 322 000
Total Assets	3 428 000	3 816 000	3 364 000	11 322 000
Total Retained Equity	363 000	363 000	193 000	213 000
Total Equity	1 863 000	1 863 000	1 693 000	1 713 000
Total Long-Term Debt	0	0	0	3 290 000
Total Current Debt	1 564 000	1 952 000	1 671 000	6 320 000
Total Equity and Debt	3 428 000	3 816 000	3 364 000	11 322 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 910 000	4 045 000	7 705 000	20 880 000
Other Income	786 000	386 000	1 733 000	3 187 000
Revenue	3 696 000	4 431 000	9 437 000	24 068 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 211 000	1 982 000	3 746 000	9 263 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 921 000	4 779 000	11 090 000	24 892 000
Operating Profit	−225 000	−348 000	−1 653 000	−824 000
Financial Income	43 000	2 000	54 000	95 000
Financial Costs	1 000	0	22 000	0
Financial Balance	42 000	2 000	32 000	95 000
Dividends	0	0	0	0
Net Income	−143 000	−232 000	−1 291 000	−523 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 872 000	1 385 000	534 000	5 543 000
Total Current Assets	3 428 000	3 816 000	3 364 000	11 322 000
Total Assets	3 428 000	3 816 000	3 364 000	11 322 000
Total Equity	1 863 000	1 863 000	1 693 000	1 713 000
Short-Term Group Debt	160 000	405 000	629 000	774 000
Total Long-Term Debt	0	0	0	3 290 000
Creditors	141 000	57 000	131 000	124 000
Unpaid Taxes	111 000	150 000	189 000	623 000
Dividends	0	0	0	0
Other Current Debt	1 151 000	1 341 000	692 000	4 798 000
Total Current Debt	1 564 000	1 952 000	1 671 000	6 320 000
Total Equity and Debt	3 428 000	3 816 000	3 364 000	11 322 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,68 %	−12,45 %	−76,26 %	−30,53 %
Debt-to-Equity Ratio	0	0	0	1,92
Operating Profit Margin	−6,09 %	−7,85 %	−17,52 %	−3,42 %
Current Ratio	2,19	1,95	2,01	1,79
Quick Ratio	2,19	1,95	2,01	1,79
Equity Ratio	0,54	0,49	0,5	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %