Advokat Pål Kolberg Grønnerød

1653 SELLEBAKK

Finances

Share Ownership

Return on Equity

422,34 %

Current Ratio

2,55

Debt-to-Equity Ratio

0,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 795 000	2 597 000	2 375 000	2 201 000
Net Income	2 061 000	2 048 000	1 883 000	1 622 000
Total Assets	871 000	1 136 000	1 195 000	742 000
Total Equity	488 000	649 000	660 000	542 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 795 000	2 597 000	2 375 000	2 201 000
Expenditure	727 000	552 000	483 000	575 000
Operating Profit	2 068 000	2 045 000	1 893 000	1 627 000
Financial Income	0	10 000	0	0
Financial Costs	7 000	7 000	10 000	4 000
Financial Balance	−7 000	3 000	−10 000	−4 000
Earnings Before Tax	2 061 000	2 048 000	1 883 000	1 622 000
Tax	0	0	0	0
Net Income	2 061 000	2 048 000	1 883 000	1 622 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	406 000	464 000	521 000	118 000
Total Current Assets	465 000	672 000	674 000	623 000
Total Assets	871 000	1 136 000	1 195 000	742 000
Total Retained Equity	488 000	649 000	660 000	542 000
Total Equity	488 000	649 000	660 000	542 000
Total Long-Term Debt	201 000	281 000	373 000	0
Total Current Debt	182 000	206 000	161 000	200 000
Total Equity and Debt	871 000	1 136 000	1 195 000	742 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 795 000	2 597 000	2 350 000	2 201 000
Other Income	0	0	26 000	0
Revenue	2 795 000	2 597 000	2 375 000	2 201 000
Cost of Goods Sold	0	0	0	0
Salary Costs	55 000	23 000	37 000	54 000
Depreciation	58 000	58 000	58 000	30 000
Impairment	0	0	0	0
Expenditure	727 000	552 000	483 000	575 000
Operating Profit	2 068 000	2 045 000	1 893 000	1 627 000
Financial Income	0	10 000	0	0
Financial Costs	7 000	7 000	10 000	4 000
Financial Balance	−7 000	3 000	−10 000	−4 000
Dividends	0	0	0	0
Net Income	2 061 000	2 048 000	1 883 000	1 622 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	406 000	464 000	521 000	118 000
Total Tangible Assets	406 000	464 000	521 000	118 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	406 000	464 000	521 000	118 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	85 000	90 000	86 000	27 000
Total Current Assets	465 000	672 000	674 000	623 000
Total Assets	871 000	1 136 000	1 195 000	742 000
Total Equity	488 000	649 000	660 000	542 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	201 000	281 000	373 000	0
Creditors	36 000	42 000	18 000	18 000
Unpaid Taxes	121 000	144 000	123 000	117 000
Dividends	0	0	0	0
Other Current Debt	25 000	20 000	20 000	18 000
Total Current Debt	182 000	206 000	161 000	200 000
Total Equity and Debt	871 000	1 136 000	1 195 000	742 000

Financial indicators	2022	2021	2020	2019
Return on Equity	422,34 %	315,56 %	285,3 %	299,26 %
Debt-to-Equity Ratio	0,41	0,43	0,57	0
Operating Profit Margin	73,99 %	78,74 %	79,71 %	73,92 %
Current Ratio	2,55	3,26	4,19	3,12
Quick Ratio	2,55	3,26	4,19	3,12
Equity Ratio	0,56	0,57	0,55	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %