ADVOKATFIRMAET MAGNUS LEGAL AS

5068 BERGEN

Finances

Return on Equity

179,5 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	57 363 000	53 215 000	50 321 000	44 240 000
Net Income	3 818 000	5 521 000	5 083 000	2 314 000
Total Assets	21 376 000	22 682 000	16 126 000	12 151 000
Total Equity	2 127 000	8 309 000	4 488 000	1 156 000

Income (NOK)	2022	2021	2020	2019
Revenue	57 363 000	53 215 000	50 321 000	44 240 000
Expenditure	52 498 000	46 100 000	43 933 000	41 699 000
Operating Profit	4 865 000	7 115 000	6 388 000	2 541 000
Financial Income	181 000	81 000	276 000	39 000
Financial Costs	148 000	101 000	125 000	249 000
Financial Balance	33 000	−20 000	151 000	−210 000
Earnings Before Tax	4 899 000	7 095 000	6 539 000	2 332 000
Tax	1 081 000	1 574 000	1 456 000	18 000
Net Income	3 818 000	5 521 000	5 083 000	2 314 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 531 000	1 387 000	1 178 000	2 672 000
Total Current Assets	19 845 000	21 295 000	14 949 000	9 479 000
Total Assets	21 376 000	22 682 000	16 126 000	12 151 000
Total Retained Equity	1 777 000	3 771 000	0	−6 444 000
Total Equity	2 127 000	8 309 000	4 488 000	1 156 000
Total Long-Term Debt	0	0	0	138 000
Total Current Debt	19 249 000	14 373 000	11 638 000	10 857 000
Total Equity and Debt	21 376 000	22 682 000	16 126 000	12 151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	57 363 000	53 207 000	50 317 000	44 277 000
Other Income	1 000	8 000	4 000	−37 000
Revenue	57 363 000	53 215 000	50 321 000	44 240 000
Cost of Goods Sold	2 583 000	3 148 000	1 757 000	1 538 000
Salary Costs	37 254 000	32 348 000	31 486 000	29 598 000
Depreciation	357 000	346 000	432 000	483 000
Impairment	0	0	0	0
Expenditure	52 498 000	46 100 000	43 933 000	41 699 000
Operating Profit	4 865 000	7 115 000	6 388 000	2 541 000
Financial Income	181 000	81 000	276 000	39 000
Financial Costs	148 000	101 000	125 000	249 000
Financial Balance	33 000	−20 000	151 000	−210 000
Dividends	2 750 000	1 750 000	1 750 000	0
Net Income	3 818 000	5 521 000	5 083 000	2 314 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	990 000	610 000	486 000	2 134 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	424 000	590 000	574 000	377 000
Total Tangible Assets	424 000	590 000	574 000	377 000
Total Fiancial Fixed Assets	117 000	187 000	117 000	161 000
Total Fixed Assets	1 531 000	1 387 000	1 178 000	2 672 000
Stock	0	0	0	0
Total Investments	60 000	0	0	0
Cash, Bank	7 526 000	8 670 000	5 198 000	497 000
Total Current Assets	19 845 000	21 295 000	14 949 000	9 479 000
Total Assets	21 376 000	22 682 000	16 126 000	12 151 000
Total Equity	2 127 000	8 309 000	4 488 000	1 156 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	138 000
Creditors	2 132 000	1 860 000	2 048 000	1 115 000
Unpaid Taxes	3 657 000	3 810 000	3 192 000	4 527 000
Dividends	2 750 000	1 750 000	1 750 000	0
Other Current Debt	9 273 000	5 409 000	4 648 000	4 790 000
Total Current Debt	19 249 000	14 373 000	11 638 000	10 857 000
Total Equity and Debt	21 376 000	22 682 000	16 126 000	12 151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	179,5 %	66,45 %	113,26 %	200,17 %
Debt-to-Equity Ratio	0	0	0	0,12
Operating Profit Margin	8,48 %	13,37 %	12,69 %	5,74 %
Current Ratio	1,03	1,48	1,28	0,87
Quick Ratio	1,03	1,48	1,28	0,87
Equity Ratio	0,1	0,37	0,28	0,1
Gross Profit Margin	95,5 %	94,08 %	96,51 %	96,52 %