ADVOKATFIRMAET SALOMON JOHANSEN AS

0166 OSLO

Finances

Share Ownership

Return on Equity

2,55 %

Current Ratio

1,78

Debt-to-Equity Ratio

1,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 115 000	27 171 000	29 222 000	30 622 000
Net Income	65 000	−558 000	518 000	65 000
Total Assets	13 652 000	13 420 000	15 318 000	15 236 000
Total Equity	2 551 000	2 486 000	5 044 000	4 526 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 115 000	27 171 000	29 222 000	30 622 000
Expenditure	27 791 000	27 760 000	28 429 000	30 855 000
Operating Profit	324 000	−589 000	794 000	−233 000
Financial Income	1 000	3 000	8 000	399 000
Financial Costs	239 000	122 000	136 000	186 000
Financial Balance	−238 000	−119 000	−128 000	213 000
Earnings Before Tax	86 000	−709 000	666 000	−20 000
Tax	21 000	−151 000	147 000	−85 000
Net Income	65 000	−558 000	518 000	65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	385 000	482 000	233 000	282 000
Total Current Assets	13 267 000	12 938 000	15 085 000	14 955 000
Total Assets	13 652 000	13 420 000	15 318 000	15 236 000
Total Retained Equity	2 451 000	2 386 000	4 944 000	4 426 000
Total Equity	2 551 000	2 486 000	5 044 000	4 526 000
Total Long-Term Debt	3 667 000	2 237 000	2 847 000	2 451 000
Total Current Debt	7 434 000	8 696 000	7 427 000	8 259 000
Total Equity and Debt	13 652 000	13 420 000	15 318 000	15 236 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	27 913 000	26 730 000	28 740 000	30 131 000
Other Income	202 000	441 000	482 000	491 000
Revenue	28 115 000	27 171 000	29 222 000	30 622 000
Cost of Goods Sold	0	0	0	0
Salary Costs	19 467 000	21 472 000	21 021 000	22 856 000
Depreciation	76 000	106 000	97 000	159 000
Impairment	0	0	0	0
Expenditure	27 791 000	27 760 000	28 429 000	30 855 000
Operating Profit	324 000	−589 000	794 000	−233 000
Financial Income	1 000	3 000	8 000	399 000
Financial Costs	239 000	122 000	136 000	186 000
Financial Balance	−238 000	−119 000	−128 000	213 000
Dividends	0	0	0	0
Net Income	65 000	−558 000	518 000	65 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	291 000	313 000	162 000	134 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	93 000	170 000	72 000	148 000
Total Tangible Assets	93 000	170 000	72 000	148 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	385 000	482 000	233 000	282 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 774 000	3 271 000	2 973 000	3 362 000
Total Current Assets	13 267 000	12 938 000	15 085 000	14 955 000
Total Assets	13 652 000	13 420 000	15 318 000	15 236 000
Total Equity	2 551 000	2 486 000	5 044 000	4 526 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 667 000	2 237 000	2 847 000	2 451 000
Creditors	628 000	148 000	146 000	156 000
Unpaid Taxes	3 416 000	2 902 000	3 222 000	3 831 000
Dividends	0	0	0	0
Other Current Debt	3 390 000	5 646 000	3 880 000	4 272 000
Total Current Debt	7 434 000	8 696 000	7 427 000	8 259 000
Total Equity and Debt	13 652 000	13 420 000	15 318 000	15 236 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,55 %	−22,45 %	10,27 %	1,44 %
Debt-to-Equity Ratio	1,44	0,9	0,56	0,54
Operating Profit Margin	1,15 %	−2,17 %	2,72 %	−0,76 %
Current Ratio	1,78	1,49	2,03	1,81
Quick Ratio	1,78	1,49	2,03	1,81
Equity Ratio	0,19	0,19	0,33	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %