ADVOKATFIRMAET RESPONSA AS

5417 STORD

Finances

Return on Equity

22,35 %

Current Ratio

1,78

Debt-to-Equity Ratio

2,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 869 000	20 363 000	19 700 000	17 876 000
Net Income	319 000	520 000	898 000	227 000
Total Assets	9 532 000	10 150 000	9 741 000	9 281 000
Total Equity	1 427 000	1 369 000	2 144 000	2 366 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 869 000	20 363 000	19 700 000	17 876 000
Expenditure	18 219 000	19 542 000	18 298 000	17 366 000
Operating Profit	650 000	820 000	1 401 000	509 000
Financial Income	51 000	24 000	22 000	71 000
Financial Costs	292 000	178 000	272 000	289 000
Financial Balance	−241 000	−154 000	−250 000	−218 000
Earnings Before Tax	409 000	667 000	1 152 000	291 000
Tax	90 000	147 000	253 000	64 000
Net Income	319 000	520 000	898 000	227 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	335 000	303 000	395 000	351 000
Total Current Assets	9 197 000	9 848 000	9 346 000	8 930 000
Total Assets	9 532 000	10 150 000	9 741 000	9 281 000
Total Retained Equity	1 245 000	1 187 000	1 949 000	2 172 000
Total Equity	1 427 000	1 369 000	2 144 000	2 366 000
Total Long-Term Debt	2 951 000	3 377 000	2 860 000	2 808 000
Total Current Debt	5 154 000	5 405 000	4 738 000	4 107 000
Total Equity and Debt	9 532 000	10 150 000	9 741 000	9 281 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 869 000	20 363 000	19 700 000	17 876 000
Other Income	0	0	0	0
Revenue	18 869 000	20 363 000	19 700 000	17 876 000
Cost of Goods Sold	0	0	0	0
Salary Costs	12 410 000	14 163 000	12 750 000	12 072 000
Depreciation	131 000	130 000	127 000	87 000
Impairment	0	0	0	0
Expenditure	18 219 000	19 542 000	18 298 000	17 366 000
Operating Profit	650 000	820 000	1 401 000	509 000
Financial Income	51 000	24 000	22 000	71 000
Financial Costs	292 000	178 000	272 000	289 000
Financial Balance	−241 000	−154 000	−250 000	−218 000
Dividends	300 000	340 000	600 000	100 000
Net Income	319 000	520 000	898 000	227 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	186 000	147 000	192 000	116 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	149 000	156 000	203 000	235 000
Total Tangible Assets	149 000	156 000	203 000	235 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	335 000	303 000	395 000	351 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	458 000	499 000	556 000	481 000
Total Current Assets	9 197 000	9 848 000	9 346 000	8 930 000
Total Assets	9 532 000	10 150 000	9 741 000	9 281 000
Total Equity	1 427 000	1 369 000	2 144 000	2 366 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 951 000	3 377 000	2 860 000	2 808 000
Creditors	483 000	487 000	351 000	373 000
Unpaid Taxes	1 457 000	1 538 000	1 993 000	1 434 000
Dividends	300 000	340 000	600 000	100 000
Other Current Debt	1 148 000	1 272 000	1 178 000	1 114 000
Total Current Debt	5 154 000	5 405 000	4 738 000	4 107 000
Total Equity and Debt	9 532 000	10 150 000	9 741 000	9 281 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,35 %	37,98 %	41,88 %	9,59 %
Debt-to-Equity Ratio	2,07	2,47	1,33	1,19
Operating Profit Margin	3,44 %	4,03 %	7,11 %	2,85 %
Current Ratio	1,78	1,82	1,97	2,17
Quick Ratio	1,78	1,82	1,97	2,17
Equity Ratio	0,15	0,13	0,22	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %