ADVOKATFIRMAET OPØIEN

0553 OSLO

Finances

Share Ownership

Return on Equity

47,85 %

Current Ratio

4,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 280 000	2 557 000	2 817 000	3 009 000
Net Income	624 000	1 153 000	1 229 000	1 290 000
Total Assets	1 625 000	2 269 000	2 226 000	1 812 000
Total Equity	1 304 000	1 784 000	1 897 000	1 294 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 280 000	2 557 000	2 817 000	3 009 000
Expenditure	1 687 000	1 404 000	1 588 000	1 738 000
Operating Profit	594 000	1 153 000	1 230 000	1 270 000
Financial Income	30 000	1 000	0	20 000
Financial Costs	0	0	1 000	0
Financial Balance	30 000	1 000	−1 000	20 000
Earnings Before Tax	624 000	1 153 000	1 229 000	1 290 000
Tax	0	0	0	0
Net Income	624 000	1 153 000	1 229 000	1 290 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	339 000	135 000	141 000	142 000
Total Current Assets	1 286 000	2 134 000	2 085 000	1 670 000
Total Assets	1 625 000	2 269 000	2 226 000	1 812 000
Total Retained Equity	1 304 000	1 784 000	1 897 000	1 294 000
Total Equity	1 304 000	1 784 000	1 897 000	1 294 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	321 000	486 000	329 000	518 000
Total Equity and Debt	1 625 000	2 269 000	2 226 000	1 812 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 280 000	2 437 000	2 817 000	3 003 000
Other Income	0	120 000	0	6 000
Revenue	2 280 000	2 557 000	2 817 000	3 009 000
Cost of Goods Sold	20 000	−18 000	85 000	37 000
Salary Costs	877 000	728 000	806 000	964 000
Depreciation	45 000	32 000	38 000	39 000
Impairment	0	0	0	0
Expenditure	1 687 000	1 404 000	1 588 000	1 738 000
Operating Profit	594 000	1 153 000	1 230 000	1 270 000
Financial Income	30 000	1 000	0	20 000
Financial Costs	0	0	1 000	0
Financial Balance	30 000	1 000	−1 000	20 000
Dividends	0	0	0	0
Net Income	624 000	1 153 000	1 229 000	1 290 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	23 000	42 000	61 000
Real Eastate	143 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	192 000	112 000	98 000	81 000
Total Tangible Assets	335 000	112 000	98 000	81 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	339 000	135 000	141 000	142 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	614 000	655 000	1 046 000	891 000
Total Current Assets	1 286 000	2 134 000	2 085 000	1 670 000
Total Assets	1 625 000	2 269 000	2 226 000	1 812 000
Total Equity	1 304 000	1 784 000	1 897 000	1 294 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	107 000	76 000	25 000	202 000
Unpaid Taxes	185 000	371 000	275 000	179 000
Dividends	0	0	0	0
Other Current Debt	29 000	39 000	28 000	138 000
Total Current Debt	321 000	486 000	329 000	518 000
Total Equity and Debt	1 625 000	2 269 000	2 226 000	1 812 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,85 %	64,63 %	64,79 %	99,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,05 %	45,09 %	43,66 %	42,21 %
Current Ratio	4,01	4,39	6,34	3,22
Quick Ratio	4,01	4,39	6,34	3,22
Equity Ratio	0,8	0,79	0,85	0,71
Gross Profit Margin	99,12 %	100,7 %	96,98 %	98,77 %