ARBEIDSRETTSLIG CONSULTING ADVOKAT Tanja Dahl Ødegård

0255 OSLO

Finances

Share Ownership

Return on Equity

1 464,71 %

Current Ratio

1,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	341 000	403 000	1 252 000	1 287 000
Net Income	249 000	267 000	1 082 000	1 048 000
Total Assets	52 000	93 000	240 000	207 000
Total Equity	17 000	63 000	89 000	134 000

Income (NOK)	2022	2021	2020	2019
Revenue	341 000	403 000	1 252 000	1 287 000
Expenditure	92 000	135 000	170 000	238 000
Operating Profit	249 000	267 000	1 082 000	1 049 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	249 000	267 000	1 082 000	1 048 000
Tax	0	0	0	0
Net Income	249 000	267 000	1 082 000	1 048 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	52 000	93 000	240 000	207 000
Total Assets	52 000	93 000	240 000	207 000
Total Retained Equity	17 000	63 000	89 000	134 000
Total Equity	17 000	63 000	89 000	134 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	35 000	30 000	151 000	73 000
Total Equity and Debt	52 000	93 000	240 000	207 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	341 000	403 000	1 252 000	1 287 000
Other Income	0	0	0	0
Revenue	341 000	403 000	1 252 000	1 287 000
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	92 000	135 000	170 000	238 000
Operating Profit	249 000	267 000	1 082 000	1 049 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	249 000	267 000	1 082 000	1 048 000

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	47 000	85 000	52 000	38 000
Total Current Assets	52 000	93 000	240 000	207 000
Total Assets	52 000	93 000	240 000	207 000
Total Equity	17 000	63 000	89 000	134 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	6 000	26 000	23 000
Unpaid Taxes	29 000	24 000	124 000	50 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	35 000	30 000	151 000	73 000
Total Equity and Debt	52 000	93 000	240 000	207 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 464,71 %	423,81 %	1 215,73 %	782,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	73,02 %	66,25 %	86,42 %	81,51 %
Current Ratio	1,49	3,1	1,59	2,84
Quick Ratio	1,49	3,1	1,59	2,84
Equity Ratio	0,33	0,68	0,37	0,65
Gross Profit Margin	100 %	100 %	100 %	100 %