ADVOKATFIRMAET DANIELSEN & CO AS

0165 OSLO

Finances

Share Ownership

Return on Equity

16,3 %

Current Ratio

6,17

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 594 000	24 588 000	19 050 000	19 311 000
Net Income	2 791 000	7 304 000	7 396 000	5 008 000
Total Assets	21 318 000	22 640 000	19 172 000	16 194 000
Total Equity	17 126 000	15 335 000	9 032 000	6 635 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 594 000	24 588 000	19 050 000	19 311 000
Expenditure	21 052 000	14 917 000	10 494 000	10 381 000
Operating Profit	3 543 000	9 671 000	8 556 000	8 929 000
Financial Income	200 000	164 000	492 000	170 000
Financial Costs	159 000	19 000	18 000	22 000
Financial Balance	41 000	145 000	474 000	148 000
Earnings Before Tax	3 584 000	9 816 000	9 030 000	9 077 000
Tax	793 000	2 513 000	1 634 000	4 069 000
Net Income	2 791 000	7 304 000	7 396 000	5 008 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	345 000	345 000	146 000	146 000
Total Current Assets	20 973 000	22 295 000	19 027 000	16 048 000
Total Assets	21 318 000	22 640 000	19 172 000	16 194 000
Total Retained Equity	17 026 000	15 235 000	8 932 000	6 535 000
Total Equity	17 126 000	15 335 000	9 032 000	6 635 000
Total Long-Term Debt	792 000	0	0	0
Total Current Debt	3 399 000	7 305 000	10 141 000	9 558 000
Total Equity and Debt	21 318 000	22 640 000	19 172 000	16 194 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 561 000	24 481 000	18 182 000	19 225 000
Other Income	33 000	107 000	868 000	86 000
Revenue	24 594 000	24 588 000	19 050 000	19 311 000
Cost of Goods Sold	2 250 000	1 771 000	1 603 000	1 765 000
Salary Costs	7 778 000	6 560 000	4 845 000	4 588 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	21 052 000	14 917 000	10 494 000	10 381 000
Operating Profit	3 543 000	9 671 000	8 556 000	8 929 000
Financial Income	200 000	164 000	492 000	170 000
Financial Costs	159 000	19 000	18 000	22 000
Financial Balance	41 000	145 000	474 000	148 000
Dividends	1 000 000	1 000 000	5 000 000	5 000 000
Net Income	2 791 000	7 304 000	7 396 000	5 008 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	1 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	345 000	345 000	145 000	145 000
Total Tangible Assets	345 000	345 000	145 000	145 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	345 000	345 000	146 000	146 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 844 000	8 296 000	9 919 000	6 428 000
Total Current Assets	20 973 000	22 295 000	19 027 000	16 048 000
Total Assets	21 318 000	22 640 000	19 172 000	16 194 000
Total Equity	17 126 000	15 335 000	9 032 000	6 635 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	792 000	0	0	0
Creditors	291 000	2 878 000	2 656 000	2 016 000
Unpaid Taxes	1 407 000	736 000	423 000	223 000
Dividends	1 000 000	1 000 000	5 000 000	5 000 000
Other Current Debt	701 000	533 000	428 000	342 000
Total Current Debt	3 399 000	7 305 000	10 141 000	9 558 000
Total Equity and Debt	21 318 000	22 640 000	19 172 000	16 194 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,3 %	47,63 %	81,89 %	75,48 %
Debt-to-Equity Ratio	0,05	0	0	0
Operating Profit Margin	14,41 %	39,33 %	44,91 %	46,24 %
Current Ratio	6,17	3,05	1,88	1,68
Quick Ratio	6,17	3,05	1,88	1,68
Equity Ratio	0,8	0,68	0,47	0,41
Gross Profit Margin	90,85 %	92,8 %	91,59 %	90,86 %