ADVOKATFIRMAET KJELL M. ØYMO AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

−7,91 %

Current Ratio

1,47

Debt-to-Equity Ratio

0,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 459 000	1 539 000	2 107 000	1 141 000
Net Income	−25 000	−55 000	21 000	−14 000
Total Assets	976 000	1 120 000	1 255 000	1 443 000
Total Equity	316 000	341 000	397 000	376 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 459 000	1 539 000	2 107 000	1 141 000
Expenditure	1 489 000	1 588 000	2 056 000	1 150 000
Operating Profit	−29 000	−48 000	51 000	−8 000
Financial Income	27 000	0	4 000	8 000
Financial Costs	27 000	21 000	28 000	18 000
Financial Balance	0	−21 000	−24 000	−10 000
Earnings Before Tax	−30 000	−69 000	27 000	−18 000
Tax	−5 000	−14 000	6 000	−4 000
Net Income	−25 000	−55 000	21 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	238 000	326 000	362 000	475 000
Total Current Assets	738 000	795 000	893 000	968 000
Total Assets	976 000	1 120 000	1 255 000	1 443 000
Total Retained Equity	196 000	221 000	277 000	256 000
Total Equity	316 000	341 000	397 000	376 000
Total Long-Term Debt	157 000	241 000	359 000	439 000
Total Current Debt	503 000	538 000	499 000	628 000
Total Equity and Debt	976 000	1 120 000	1 255 000	1 443 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 459 000	1 539 000	2 107 000	1 141 000
Other Income	0	0	0	0
Revenue	1 459 000	1 539 000	2 107 000	1 141 000
Cost of Goods Sold	543 000	198 000	397 000	80 000
Salary Costs	253 000	691 000	1 076 000	422 000
Depreciation	93 000	85 000	84 000	28 000
Impairment	0	0	0	0
Expenditure	1 489 000	1 588 000	2 056 000	1 150 000
Operating Profit	−29 000	−48 000	51 000	−8 000
Financial Income	27 000	0	4 000	8 000
Financial Costs	27 000	21 000	28 000	18 000
Financial Balance	0	−21 000	−24 000	−10 000
Dividends	0	0	0	0
Net Income	−25 000	−55 000	21 000	−14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	73 000	68 000	54 000	61 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	165 000	257 000	307 000	414 000
Total Tangible Assets	165 000	257 000	307 000	414 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	238 000	326 000	362 000	475 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	22 000	200 000	31 000
Total Current Assets	738 000	795 000	893 000	968 000
Total Assets	976 000	1 120 000	1 255 000	1 443 000
Total Equity	316 000	341 000	397 000	376 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	157 000	241 000	359 000	439 000
Creditors	124 000	218 000	166 000	87 000
Unpaid Taxes	62 000	29 000	136 000	29 000
Dividends	0	0	0	0
Other Current Debt	139 000	189 000	197 000	447 000
Total Current Debt	503 000	538 000	499 000	628 000
Total Equity and Debt	976 000	1 120 000	1 255 000	1 443 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,91 %	−16,13 %	5,29 %	−3,72 %
Debt-to-Equity Ratio	0,5	0,71	0,9	1,17
Operating Profit Margin	−1,99 %	−3,12 %	2,42 %	−0,7 %
Current Ratio	1,47	1,48	1,79	1,54
Quick Ratio	1,47	1,48	1,79	1,54
Equity Ratio	0,32	0,3	0,32	0,26
Gross Profit Margin	62,78 %	87,13 %	81,16 %	92,99 %