ADVOKAT BERGESEN AS

3560 HEMSEDAL

Finances

Return on Equity

124,02 %

Current Ratio

0,15

Debt-to-Equity Ratio

−0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	633 000	1 036 000	1 752 000	3 402 000
Net Income	−1 260 000	−5 972 000	290 000	−47 000
Total Assets	452 000	2 376 000	8 623 000	8 229 000
Total Equity	−1 016 000	244 000	6 217 000	5 926 000

Income (NOK)	2022	2021	2020	2019
Revenue	633 000	1 036 000	1 752 000	3 402 000
Expenditure	450 000	1 289 000	1 542 000	3 616 000
Operating Profit	183 000	−252 000	211 000	−214 000
Financial Income	295 000	325 000	291 000	217 000
Financial Costs	1 739 000	6 011 000	96 000	62 000
Financial Balance	−1 444 000	−5 686 000	195 000	155 000
Earnings Before Tax	−1 260 000	−5 938 000	406 000	−59 000
Tax	0	34 000	116 000	−11 000
Net Income	−1 260 000	−5 972 000	290 000	−47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	261 000	728 000	2 444 000	2 358 000
Total Current Assets	191 000	1 649 000	6 179 000	5 871 000
Total Assets	452 000	2 376 000	8 623 000	8 229 000
Total Retained Equity	−2 799 000	−1 539 000	4 434 000	4 143 000
Total Equity	−1 016 000	244 000	6 217 000	5 926 000
Total Long-Term Debt	227 000	300 000	626 000	709 000
Total Current Debt	1 241 000	1 832 000	1 780 000	1 594 000
Total Equity and Debt	452 000	2 376 000	8 623 000	8 229 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	709 000	982 000	1 500 000	3 902 000
Other Income	−76 000	54 000	253 000	−499 000
Revenue	633 000	1 036 000	1 752 000	3 402 000
Cost of Goods Sold	47 000	60 000	−24 000	197 000
Salary Costs	257 000	567 000	730 000	2 352 000
Depreciation	0	145 000	145 000	145 000
Impairment	0	0	0	0
Expenditure	450 000	1 289 000	1 542 000	3 616 000
Operating Profit	183 000	−252 000	211 000	−214 000
Financial Income	295 000	325 000	291 000	217 000
Financial Costs	1 739 000	6 011 000	96 000	62 000
Financial Balance	−1 444 000	−5 686 000	195 000	155 000
Dividends	0	0	0	0
Net Income	−1 260 000	−5 972 000	290 000	−47 000

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	30 000	30 000	320 000	465 000
Total Tangible Assets	30 000	30 000	320 000	465 000
Total Fiancial Fixed Assets	231 000	698 000	2 124 000	1 893 000
Total Fixed Assets	261 000	728 000	2 444 000	2 358 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	41 000	32 000	31 000	77 000
Total Current Assets	191 000	1 649 000	6 179 000	5 871 000
Total Assets	452 000	2 376 000	8 623 000	8 229 000
Total Equity	−1 016 000	244 000	6 217 000	5 926 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	227 000	300 000	626 000	709 000
Creditors	260 000	45 000	121 000	309 000
Unpaid Taxes	3 000	99 000	64 000	271 000
Dividends	0	0	0	0
Other Current Debt	978 000	1 256 000	1 082 000	965 000
Total Current Debt	1 241 000	1 832 000	1 780 000	1 594 000
Total Equity and Debt	452 000	2 376 000	8 623 000	8 229 000

Financial indicators	2022	2021	2020	2019
Return on Equity	124,02 %	−2 447,54 %	4,66 %	−0,79 %
Debt-to-Equity Ratio	−0,22	1,23	0,1	0,12
Operating Profit Margin	28,91 %	−24,32 %	12,04 %	−6,29 %
Current Ratio	0,15	0,9	3,47	3,68
Quick Ratio	0,15	0,9	3,47	3,68
Equity Ratio	−2,25	0,1	0,72	0,72
Gross Profit Margin	92,58 %	94,21 %	101,37 %	94,21 %