MED-JUR ADVOKAT ARVE LEIRO BAASTAD AS

1365 BLOMMENHOLM

Finances

Share Ownership

Return on Equity

466 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	883 000	917 000	965 000	879 000
Net Income	466 000	433 000	−352 000	−626 000
Total Assets	631 000	675 000	720 000	1 135 000
Total Equity	100 000	3 000	−430 000	−78 000

Income (NOK)	2022	2021	2020	2019
Revenue	883 000	917 000	965 000	879 000
Expenditure	401 000	529 000	1 094 000	1 661 000
Operating Profit	482 000	388 000	−128 000	−783 000
Financial Income	7 000	56 000	2 000	1 000
Financial Costs	23 000	11 000	19 000	19 000
Financial Balance	−16 000	45 000	−17 000	−18 000
Earnings Before Tax	466 000	433 000	−145 000	−802 000
Tax	0	0	207 000	−176 000
Net Income	466 000	433 000	−352 000	−626 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	99 000	503 000
Total Current Assets	631 000	675 000	621 000	632 000
Total Assets	631 000	675 000	720 000	1 135 000
Total Retained Equity	0	−97 000	−530 000	−178 000
Total Equity	100 000	3 000	−430 000	−78 000
Total Long-Term Debt	0	0	380 000	488 000
Total Current Debt	531 000	671 000	770 000	725 000
Total Equity and Debt	631 000	675 000	720 000	1 135 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	717 000	845 000	850 000	1 109 000
Other Income	166 000	73 000	116 000	−231 000
Revenue	883 000	917 000	965 000	879 000
Cost of Goods Sold	0	0	14 000	2 000
Salary Costs	117 000	366 000	529 000	857 000
Depreciation	0	99 000	197 000	197 000
Impairment	0	0	0	0
Expenditure	401 000	529 000	1 094 000	1 661 000
Operating Profit	482 000	388 000	−128 000	−783 000
Financial Income	7 000	56 000	2 000	1 000
Financial Costs	23 000	11 000	19 000	19 000
Financial Balance	−16 000	45 000	−17 000	−18 000
Dividends	369 000	0	0	0
Net Income	466 000	433 000	−352 000	−626 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	207 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	99 000	296 000
Total Tangible Assets	0	0	99 000	296 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	99 000	503 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	161 000	206 000	267 000	299 000
Total Current Assets	631 000	675 000	621 000	632 000
Total Assets	631 000	675 000	720 000	1 135 000
Total Equity	100 000	3 000	−430 000	−78 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	380 000	488 000
Creditors	118 000	153 000	126 000	0
Unpaid Taxes	33 000	28 000	94 000	208 000
Dividends	369 000	0	0	0
Other Current Debt	11 000	490 000	550 000	517 000
Total Current Debt	531 000	671 000	770 000	725 000
Total Equity and Debt	631 000	675 000	720 000	1 135 000

Financial indicators	2022	2021	2020	2019
Return on Equity	466 %	14 433,33 %	81,86 %	802,56 %
Debt-to-Equity Ratio	0	0	−0,88	−6,26
Operating Profit Margin	54,59 %	42,31 %	−13,26 %	−89,08 %
Current Ratio	1,19	1,01	0,81	0,87
Quick Ratio	1,19	1,01	0,81	0,87
Equity Ratio	0,16	0	−0,6	−0,07
Gross Profit Margin	100 %	100 %	98,55 %	99,77 %