ADVOKAT JOHAN HENRIK FRØSTRUP

3717 SKIEN

Finances

Share Ownership

Return on Equity

100,11 %

Current Ratio

8,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 691 000	3 340 000	4 059 000	4 299 000
Net Income	3 624 000	2 475 000	3 273 000	3 333 000
Total Assets	4 071 000	2 736 000	3 455 000	2 931 000
Total Equity	3 620 000	2 256 000	3 101 000	2 438 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 691 000	3 340 000	4 059 000	4 299 000
Expenditure	1 076 000	870 000	859 000	984 000
Operating Profit	3 615 000	2 470 000	3 201 000	3 316 000
Financial Income	12 000	5 000	73 000	22 000
Financial Costs	3 000	1 000	1 000	4 000
Financial Balance	9 000	4 000	72 000	18 000
Earnings Before Tax	3 624 000	2 475 000	3 273 000	3 333 000
Tax	0	0	0	0
Net Income	3 624 000	2 475 000	3 273 000	3 333 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	276 000	319 000	399 000	499 000
Total Current Assets	3 795 000	2 417 000	3 056 000	2 432 000
Total Assets	4 071 000	2 736 000	3 455 000	2 931 000
Total Retained Equity	3 620 000	2 256 000	3 101 000	2 438 000
Total Equity	3 620 000	2 256 000	3 101 000	2 438 000
Total Long-Term Debt	0	0	0	63 000
Total Current Debt	451 000	481 000	354 000	430 000
Total Equity and Debt	4 071 000	2 736 000	3 455 000	2 931 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 691 000	3 340 000	4 059 000	4 187 000
Other Income	0	0	0	113 000
Revenue	4 691 000	3 340 000	4 059 000	4 299 000
Cost of Goods Sold	174 000	15 000	46 000	66 000
Salary Costs	0	0	0	0
Depreciation	64 000	80 000	100 000	89 000
Impairment	0	0	0	0
Expenditure	1 076 000	870 000	859 000	984 000
Operating Profit	3 615 000	2 470 000	3 201 000	3 316 000
Financial Income	12 000	5 000	73 000	22 000
Financial Costs	3 000	1 000	1 000	4 000
Financial Balance	9 000	4 000	72 000	18 000
Dividends	0	0	0	0
Net Income	3 624 000	2 475 000	3 273 000	3 333 000

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	256 000	319 000	399 000	499 000
Total Tangible Assets	256 000	319 000	399 000	499 000
Total Fiancial Fixed Assets	20 000	0	0	0
Total Fixed Assets	276 000	319 000	399 000	499 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 505 000	1 237 000	1 574 000	890 000
Total Current Assets	3 795 000	2 417 000	3 056 000	2 432 000
Total Assets	4 071 000	2 736 000	3 455 000	2 931 000
Total Equity	3 620 000	2 256 000	3 101 000	2 438 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	63 000
Creditors	58 000	13 000	5 000	9 000
Unpaid Taxes	274 000	328 000	349 000	166 000
Dividends	0	0	0	0
Other Current Debt	118 000	140 000	0	255 000
Total Current Debt	451 000	481 000	354 000	430 000
Total Equity and Debt	4 071 000	2 736 000	3 455 000	2 931 000

Financial indicators	2022	2021	2020	2019
Return on Equity	100,11 %	109,71 %	105,55 %	136,71 %
Debt-to-Equity Ratio	0	0	0	0,03
Operating Profit Margin	77,06 %	73,95 %	78,86 %	77,13 %
Current Ratio	8,41	5,02	8,63	5,66
Quick Ratio	8,41	5,02	8,63	5,66
Equity Ratio	0,89	0,82	0,9	0,83
Gross Profit Margin	96,29 %	99,55 %	98,87 %	98,46 %