ADVOKAT BJØRN FREDBORG NILSEN

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

143,32 %

Current Ratio

4,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 514 000	1 279 000	1 376 000	1 398 000
Net Income	1 191 000	879 000	999 000	1 045 000
Total Assets	901 000	1 080 000	665 000	663 000
Total Equity	831 000	1 054 000	460 000	416 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 514 000	1 279 000	1 376 000	1 398 000
Expenditure	323 000	396 000	370 000	345 000
Operating Profit	1 191 000	884 000	1 006 000	1 053 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	3 000	5 000	8 000	10 000
Financial Balance	−1 000	−5 000	−7 000	−8 000
Earnings Before Tax	1 191 000	879 000	999 000	1 045 000
Tax	0	0	0	0
Net Income	1 191 000	879 000	999 000	1 045 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	570 000	636 000	266 000	314 000
Total Current Assets	331 000	444 000	399 000	348 000
Total Assets	901 000	1 080 000	665 000	663 000
Total Retained Equity	831 000	1 054 000	460 000	416 000
Total Equity	831 000	1 054 000	460 000	416 000
Total Long-Term Debt	0	0	114 000	161 000
Total Current Debt	71 000	27 000	91 000	86 000
Total Equity and Debt	901 000	1 080 000	665 000	663 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 452 000	1 167 000	1 344 000	1 398 000
Other Income	62 000	112 000	32 000	0
Revenue	1 514 000	1 279 000	1 376 000	1 398 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	67 000	60 000	49 000	49 000
Impairment	0	0	0	0
Expenditure	323 000	396 000	370 000	345 000
Operating Profit	1 191 000	884 000	1 006 000	1 053 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	3 000	5 000	8 000	10 000
Financial Balance	−1 000	−5 000	−7 000	−8 000
Dividends	0	0	0	0
Net Income	1 191 000	879 000	999 000	1 045 000

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	565 000	631 000	261 000	309 000
Total Tangible Assets	565 000	631 000	261 000	309 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	570 000	636 000	266 000	314 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	238 000	360 000	315 000	343 000
Total Current Assets	331 000	444 000	399 000	348 000
Total Assets	901 000	1 080 000	665 000	663 000
Total Equity	831 000	1 054 000	460 000	416 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	114 000	161 000
Creditors	0	0	0	8 000
Unpaid Taxes	71 000	27 000	39 000	78 000
Dividends	0	0	0	0
Other Current Debt	0	0	52 000	0
Total Current Debt	71 000	27 000	91 000	86 000
Total Equity and Debt	901 000	1 080 000	665 000	663 000

Financial indicators	2022	2021	2020	2019
Return on Equity	143,32 %	83,4 %	217,17 %	251,2 %
Debt-to-Equity Ratio	0	0	0,25	0,39
Operating Profit Margin	78,67 %	69,12 %	73,11 %	75,32 %
Current Ratio	4,66	16,44	4,38	4,05
Quick Ratio	4,66	16,44	4,38	4,05
Equity Ratio	0,92	0,98	0,69	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %