ADVOKAT MERETHE GULLIKSEN

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

3 106,67 %

Current Ratio

0,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	635 000	680 000	656 000	793 000
Net Income	466 000	448 000	430 000	566 000
Total Assets	208 000	123 000	111 000	108 000
Total Equity	15 000	−20 000	−33 000	−38 000

Income (NOK)	2022	2021	2020	2019
Revenue	635 000	680 000	656 000	793 000
Expenditure	168 000	231 000	225 000	226 000
Operating Profit	467 000	449 000	431 000	567 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	−1 000	−1 000	−1 000	−2 000
Earnings Before Tax	466 000	448 000	430 000	566 000
Tax	0	0	0	0
Net Income	466 000	448 000	430 000	566 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	20 000	20 000	20 000
Total Current Assets	188 000	103 000	91 000	88 000
Total Assets	208 000	123 000	111 000	108 000
Total Retained Equity	15 000	−20 000	−33 000	−38 000
Total Equity	15 000	−20 000	−33 000	−38 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	193 000	143 000	144 000	146 000
Total Equity and Debt	208 000	123 000	111 000	108 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	565 000	608 000	583 000	818 000
Other Income	70 000	72 000	72 000	−25 000
Revenue	635 000	680 000	656 000	793 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	168 000	231 000	225 000	226 000
Operating Profit	467 000	449 000	431 000	567 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	−1 000	−1 000	−1 000	−2 000
Dividends	0	0	0	0
Net Income	466 000	448 000	430 000	566 000

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	20 000	20 000	20 000	20 000
Total Tangible Assets	20 000	20 000	20 000	20 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 000	20 000	20 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	4 000
Cash, Bank	15 000	5 000	4 000	38 000
Total Current Assets	188 000	103 000	91 000	88 000
Total Assets	208 000	123 000	111 000	108 000
Total Equity	15 000	−20 000	−33 000	−38 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	68 000	70 000	53 000	40 000
Unpaid Taxes	65 000	73 000	46 000	71 000
Dividends	0	0	0	0
Other Current Debt	59 000	0	45 000	35 000
Total Current Debt	193 000	143 000	144 000	146 000
Total Equity and Debt	208 000	123 000	111 000	108 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 106,67 %	−2 240 %	−1 303,03 %	−1 489,47 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	73,54 %	66,03 %	65,7 %	71,5 %
Current Ratio	0,97	0,72	0,63	0,6
Quick Ratio	0,97	0,72	0,63	0,6
Equity Ratio	0,07	−0,16	−0,3	−0,35
Gross Profit Margin	100 %	100 %	100 %	100 %