GRAHL-MADSEN & CO ADVOKATFIRMA AS

5017 BERGEN

Finances

Return on Equity

21,63 %

Current Ratio

1,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 624 000	4 426 000	5 215 000	4 432 000
Net Income	1 107 000	1 092 000	1 975 000	835 000
Total Assets	7 379 000	5 752 000	4 714 000	2 872 000
Total Equity	5 119 000	4 012 000	3 420 000	1 945 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 624 000	4 426 000	5 215 000	4 432 000
Expenditure	3 153 000	2 858 000	2 961 000	3 257 000
Operating Profit	1 470 000	1 568 000	2 254 000	1 175 000
Financial Income	28 000	55 000	205 000	0
Financial Costs	50 000	251 000	0	1 000
Financial Balance	−22 000	−196 000	205 000	−1 000
Earnings Before Tax	1 447 000	1 372 000	2 459 000	1 174 000
Tax	340 000	280 000	484 000	340 000
Net Income	1 107 000	1 092 000	1 975 000	835 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 419 000	2 782 000	2 727 000	357 000
Total Current Assets	3 960 000	2 970 000	1 987 000	2 516 000
Total Assets	7 379 000	5 752 000	4 714 000	2 872 000
Total Retained Equity	5 034 000	3 927 000	3 335 000	1 860 000
Total Equity	5 119 000	4 012 000	3 420 000	1 945 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 260 000	1 740 000	1 294 000	927 000
Total Equity and Debt	7 379 000	5 752 000	4 714 000	2 872 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 624 000	4 426 000	5 215 000	4 432 000
Other Income	0	0	0	0
Revenue	4 624 000	4 426 000	5 215 000	4 432 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 829 000	1 861 000	1 858 000	1 783 000
Depreciation	0	0	0	5 000
Impairment	0	0	0	0
Expenditure	3 153 000	2 858 000	2 961 000	3 257 000
Operating Profit	1 470 000	1 568 000	2 254 000	1 175 000
Financial Income	28 000	55 000	205 000	0
Financial Costs	50 000	251 000	0	1 000
Financial Balance	−22 000	−196 000	205 000	−1 000
Dividends	0	500 000	500 000	400 000
Net Income	1 107 000	1 092 000	1 975 000	835 000

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	375 000	357 000	357 000	357 000
Total Tangible Assets	375 000	357 000	357 000	357 000
Total Fiancial Fixed Assets	3 043 000	2 425 000	2 370 000	0
Total Fixed Assets	3 419 000	2 782 000	2 727 000	357 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 531 000	22 000	489 000	493 000
Total Current Assets	3 960 000	2 970 000	1 987 000	2 516 000
Total Assets	7 379 000	5 752 000	4 714 000	2 872 000
Total Equity	5 119 000	4 012 000	3 420 000	1 945 000
Short-Term Group Debt	516 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−63 000	48 000	5 000	14 000
Unpaid Taxes	262 000	121 000	66 000	171 000
Dividends	0	500 000	500 000	400 000
Other Current Debt	1 464 000	1 291 000	738 000	403 000
Total Current Debt	2 260 000	1 740 000	1 294 000	927 000
Total Equity and Debt	7 379 000	5 752 000	4 714 000	2 872 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,63 %	27,22 %	57,75 %	42,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,79 %	35,43 %	43,22 %	26,51 %
Current Ratio	1,75	1,71	1,54	2,71
Quick Ratio	1,75	1,71	1,54	2,71
Equity Ratio	0,69	0,7	0,73	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %