ADVOKATFIRMAET JOHNSRUD & CO AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

50,07 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 188 000	15 246 000	16 212 000	16 331 000
Net Income	1 002 000	918 000	667 000	523 000
Total Assets	9 115 000	8 959 000	9 301 000	10 953 000
Total Equity	2 001 000	2 001 000	3 121 000	2 503 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 188 000	15 246 000	16 212 000	16 331 000
Expenditure	14 885 000	14 048 000	15 337 000	15 657 000
Operating Profit	1 303 000	1 197 000	875 000	675 000
Financial Income	89 000	8 000	62 000	152 000
Financial Costs	106 000	28 000	81 000	153 000
Financial Balance	−17 000	−20 000	−19 000	−1 000
Earnings Before Tax	1 285 000	1 177 000	855 000	673 000
Tax	283 000	259 000	188 000	150 000
Net Income	1 002 000	918 000	667 000	523 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	228 000	171 000	171 000	297 000
Total Current Assets	8 887 000	8 788 000	9 130 000	10 655 000
Total Assets	9 115 000	8 959 000	9 301 000	10 953 000
Total Retained Equity	72 000	72 000	1 191 000	924 000
Total Equity	2 001 000	2 001 000	3 121 000	2 503 000
Total Long-Term Debt	0	222 000	431 000	583 000
Total Current Debt	7 113 000	6 735 000	5 749 000	7 866 000
Total Equity and Debt	9 115 000	8 959 000	9 301 000	10 953 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 188 000	15 246 000	16 212 000	16 331 000
Other Income	0	0	0	0
Revenue	16 188 000	15 246 000	16 212 000	16 331 000
Cost of Goods Sold	0	0	0	0
Salary Costs	10 714 000	10 612 000	11 819 000	12 662 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	14 885 000	14 048 000	15 337 000	15 657 000
Operating Profit	1 303 000	1 197 000	875 000	675 000
Financial Income	89 000	8 000	62 000	152 000
Financial Costs	106 000	28 000	81 000	153 000
Financial Balance	−17 000	−20 000	−19 000	−1 000
Dividends	1 002 000	2 038 000	0	0
Net Income	1 002 000	918 000	667 000	523 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	57 000	0	0	126 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	171 000	171 000	171 000	171 000
Total Tangible Assets	171 000	171 000	171 000	171 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	228 000	171 000	171 000	297 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	846 000	992 000	1 579 000	1 524 000
Total Current Assets	8 887 000	8 788 000	9 130 000	10 655 000
Total Assets	9 115 000	8 959 000	9 301 000	10 953 000
Total Equity	2 001 000	2 001 000	3 121 000	2 503 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	222 000	431 000	583 000
Creditors	598 000	501 000	467 000	192 000
Unpaid Taxes	2 479 000	2 661 000	1 743 000	3 181 000
Dividends	1 002 000	2 038 000	0	0
Other Current Debt	3 020 000	3 086 000	3 525 000	4 310 000
Total Current Debt	7 113 000	6 735 000	5 749 000	7 866 000
Total Equity and Debt	9 115 000	8 959 000	9 301 000	10 953 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,07 %	45,88 %	21,37 %	20,89 %
Debt-to-Equity Ratio	0	0,11	0,14	0,23
Operating Profit Margin	8,05 %	7,85 %	5,4 %	4,13 %
Current Ratio	1,25	1,3	1,59	1,35
Quick Ratio	1,25	1,3	1,59	1,35
Equity Ratio	0,22	0,22	0,34	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %