ADVOKAT LEIF STRØM AS

7012 TRONDHEIM

Finances

Share Ownership

Return on Equity

7,1 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 538 000	2 607 000	2 658 000	3 429 000
Net Income	23 000	−121 000	−257 000	294 000
Total Assets	750 000	857 000	862 000	1 593 000
Total Equity	324 000	301 000	422 000	679 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 538 000	2 607 000	2 658 000	3 429 000
Expenditure	2 508 000	2 858 000	2 988 000	3 043 000
Operating Profit	30 000	−251 000	−330 000	385 000
Financial Income	0	3 000	3 000	1 000
Financial Costs	1 000	1 000	2 000	9 000
Financial Balance	−1 000	2 000	1 000	−8 000
Earnings Before Tax	29 000	−249 000	−329 000	377 000
Tax	6 000	−128 000	−72 000	83 000
Net Income	23 000	−121 000	−257 000	294 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	155 000	178 000	70 000	67 000
Total Current Assets	595 000	680 000	792 000	1 525 000
Total Assets	750 000	857 000	862 000	1 593 000
Total Retained Equity	223 000	200 000	321 000	578 000
Total Equity	324 000	301 000	422 000	679 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	426 000	556 000	440 000	914 000
Total Equity and Debt	750 000	857 000	862 000	1 593 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 506 000	2 607 000	2 658 000	3 429 000
Other Income	32 000	0	0	0
Revenue	2 538 000	2 607 000	2 658 000	3 429 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 638 000	1 972 000	2 021 000	2 109 000
Depreciation	16 000	21 000	33 000	30 000
Impairment	0	0	0	0
Expenditure	2 508 000	2 858 000	2 988 000	3 043 000
Operating Profit	30 000	−251 000	−330 000	385 000
Financial Income	0	3 000	3 000	1 000
Financial Costs	1 000	1 000	2 000	9 000
Financial Balance	−1 000	2 000	1 000	−8 000
Dividends	0	0	0	100 000
Net Income	23 000	−121 000	−257 000	294 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	125 000	131 000	3 000	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	13 000	13 000	0
Fixtures	30 000	34 000	54 000	63 000
Total Tangible Assets	30 000	46 000	67 000	63 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	155 000	178 000	70 000	67 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	256 000	170 000	339 000	1 103 000
Total Current Assets	595 000	680 000	792 000	1 525 000
Total Assets	750 000	857 000	862 000	1 593 000
Total Equity	324 000	301 000	422 000	679 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	62 000	61 000	33 000	242 000
Unpaid Taxes	196 000	293 000	211 000	286 000
Dividends	0	0	0	100 000
Other Current Debt	168 000	202 000	197 000	202 000
Total Current Debt	426 000	556 000	440 000	914 000
Total Equity and Debt	750 000	857 000	862 000	1 593 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,1 %	−40,2 %	−60,9 %	43,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,18 %	−9,63 %	−12,42 %	11,23 %
Current Ratio	1,4	1,22	1,8	1,67
Quick Ratio	1,4	1,22	1,8	1,67
Equity Ratio	0,43	0,35	0,49	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %