ADVOKAT METTE Y LARSEN

0162 OSLO

Finances

Share Ownership

Return on Equity

157,57 %

Current Ratio

4,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 283 000	9 785 000	9 368 000	8 815 000
Net Income	4 809 000	6 148 000	4 766 000	5 126 000
Total Assets	3 944 000	3 511 000	2 658 000	1 640 000
Total Equity	3 052 000	3 165 000	1 447 000	1 177 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 283 000	9 785 000	9 368 000	8 815 000
Expenditure	6 475 000	3 637 000	4 596 000	3 687 000
Operating Profit	4 808 000	6 147 000	4 772 000	5 128 000
Financial Income	3 000	3 000	0	0
Financial Costs	1 000	2 000	6 000	2 000
Financial Balance	2 000	1 000	−6 000	−2 000
Earnings Before Tax	4 809 000	6 148 000	4 766 000	5 126 000
Tax	0	0	0	0
Net Income	4 809 000	6 148 000	4 766 000	5 126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	148 000	131 000	140 000	152 000
Total Current Assets	3 796 000	3 380 000	2 519 000	1 488 000
Total Assets	3 944 000	3 511 000	2 658 000	1 640 000
Total Retained Equity	3 052 000	3 165 000	1 447 000	1 177 000
Total Equity	3 052 000	3 165 000	1 447 000	1 177 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	892 000	347 000	1 212 000	463 000
Total Equity and Debt	3 944 000	3 511 000	2 658 000	1 640 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 278 000	9 785 000	9 354 000	8 805 000
Other Income	4 000	0	15 000	11 000
Revenue	11 283 000	9 785 000	9 368 000	8 815 000
Cost of Goods Sold	182 000	173 000	300 000	153 000
Salary Costs	0	0	5 000	0
Depreciation	16 000	8 000	12 000	20 000
Impairment	0	0	0	0
Expenditure	6 475 000	3 637 000	4 596 000	3 687 000
Operating Profit	4 808 000	6 147 000	4 772 000	5 128 000
Financial Income	3 000	3 000	0	0
Financial Costs	1 000	2 000	6 000	2 000
Financial Balance	2 000	1 000	−6 000	−2 000
Dividends	0	0	0	0
Net Income	4 809 000	6 148 000	4 766 000	5 126 000

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	148 000	131 000	140 000	152 000
Total Tangible Assets	148 000	131 000	140 000	152 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	148 000	131 000	140 000	152 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	495 000	617 000	680 000
Total Current Assets	3 796 000	3 380 000	2 519 000	1 488 000
Total Assets	3 944 000	3 511 000	2 658 000	1 640 000
Total Equity	3 052 000	3 165 000	1 447 000	1 177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	420 000	316 000	603 000	31 000
Unpaid Taxes	302 000	0	279 000	231 000
Dividends	0	0	0	0
Other Current Debt	79 000	31 000	329 000	201 000
Total Current Debt	892 000	347 000	1 212 000	463 000
Total Equity and Debt	3 944 000	3 511 000	2 658 000	1 640 000

Financial indicators	2022	2021	2020	2019
Return on Equity	157,57 %	194,25 %	329,37 %	435,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	42,61 %	62,82 %	50,94 %	58,17 %
Current Ratio	4,26	9,74	2,08	3,21
Quick Ratio	4,26	9,74	2,08	3,21
Equity Ratio	0,77	0,9	0,54	0,72
Gross Profit Margin	98,39 %	98,23 %	96,8 %	98,26 %