ADVOKATFIRMAET SAEME AS

0164 OSLO

Finances

Return on Equity

10,75 %

Current Ratio

2,19

Debt-to-Equity Ratio

0,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 319 000	4 784 000	10 104 000	12 453 000
Net Income	3 946 000	770 000	2 872 000	3 642 000
Total Assets	55 912 000	52 265 000	55 890 000	54 508 000
Total Equity	36 721 000	32 775 000	33 005 000	30 133 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 319 000	4 784 000	10 104 000	12 453 000
Expenditure	5 184 000	4 375 000	6 228 000	7 447 000
Operating Profit	5 135 000	410 000	3 876 000	5 007 000
Financial Income	554 000	1 036 000	568 000	623 000
Financial Costs	773 000	603 000	880 000	1 105 000
Financial Balance	−219 000	433 000	−312 000	−482 000
Earnings Before Tax	4 917 000	843 000	3 564 000	4 525 000
Tax	971 000	73 000	692 000	883 000
Net Income	3 946 000	770 000	2 872 000	3 642 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 334 000	49 888 000	32 297 000	32 662 000
Total Current Assets	5 579 000	2 377 000	23 592 000	21 847 000
Total Assets	55 912 000	52 265 000	55 890 000	54 508 000
Total Retained Equity	36 621 000	32 675 000	32 905 000	30 033 000
Total Equity	36 721 000	32 775 000	33 005 000	30 133 000
Total Long-Term Debt	16 644 000	18 637 000	20 614 000	21 907 000
Total Current Debt	2 548 000	853 000	2 271 000	2 469 000
Total Equity and Debt	55 912 000	52 265 000	55 890 000	54 508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 158 000	4 658 000	10 104 000	12 428 000
Other Income	162 000	127 000	0	25 000
Revenue	10 319 000	4 784 000	10 104 000	12 453 000
Cost of Goods Sold	409 000	135 000	380 000	638 000
Salary Costs	2 502 000	2 288 000	3 753 000	4 553 000
Depreciation	433 000	325 000	318 000	284 000
Impairment	0	0	0	0
Expenditure	5 184 000	4 375 000	6 228 000	7 447 000
Operating Profit	5 135 000	410 000	3 876 000	5 007 000
Financial Income	554 000	1 036 000	568 000	623 000
Financial Costs	773 000	603 000	880 000	1 105 000
Financial Balance	−219 000	433 000	−312 000	−482 000
Dividends	0	0	0	0
Net Income	3 946 000	770 000	2 872 000	3 642 000

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	2 662 000	2 194 000	893 000	1 171 000
Fixtures	0	22 000	67 000	54 000
Total Tangible Assets	2 662 000	2 216 000	960 000	1 224 000
Total Fiancial Fixed Assets	47 672 000	47 672 000	31 337 000	31 437 000
Total Fixed Assets	50 334 000	49 888 000	32 297 000	32 662 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 584 000	983 000	5 095 000	8 787 000
Total Current Assets	5 579 000	2 377 000	23 592 000	21 847 000
Total Assets	55 912 000	52 265 000	55 890 000	54 508 000
Total Equity	36 721 000	32 775 000	33 005 000	30 133 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 644 000	18 637 000	20 614 000	21 907 000
Creditors	281 000	10 000	68 000	388 000
Unpaid Taxes	706 000	354 000	829 000	819 000
Dividends	0	0	0	0
Other Current Debt	647 000	489 000	644 000	375 000
Total Current Debt	2 548 000	853 000	2 271 000	2 469 000
Total Equity and Debt	55 912 000	52 265 000	55 890 000	54 508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,75 %	2,35 %	8,7 %	12,09 %
Debt-to-Equity Ratio	0,45	0,57	0,62	0,73
Operating Profit Margin	49,76 %	8,57 %	38,36 %	40,21 %
Current Ratio	2,19	2,79	10,39	8,85
Quick Ratio	2,19	2,79	10,39	8,85
Equity Ratio	0,66	0,63	0,59	0,55
Gross Profit Margin	96,04 %	97,18 %	96,24 %	94,88 %