LEGALCONSULT ADVOKAT AS

7030 TRONDHEIM

Finances

Return on Equity

181,79 %

Current Ratio

2,46

Debt-to-Equity Ratio

1,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 326 000	2 947 000	1 115 000	2 912 000
Net Income	689 000	480 000	−5 789 000	−3 154 000
Total Assets	1 560 000	1 099 000	1 336 000	6 590 000
Total Equity	379 000	−310 000	−790 000	4 999 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 326 000	2 947 000	1 115 000	2 912 000
Expenditure	2 125 000	2 287 000	2 047 000	2 373 000
Operating Profit	1 201 000	659 000	−931 000	538 000
Financial Income	37 000	27 000	176 000	2 105 000
Financial Costs	258 000	71 000	5 323 000	5 570 000
Financial Balance	−221 000	−44 000	−5 147 000	−3 465 000
Earnings Before Tax	980 000	616 000	−6 079 000	−2 927 000
Tax	291 000	136 000	−290 000	227 000
Net Income	689 000	480 000	−5 789 000	−3 154 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	248 000	248 000	5 248 000
Total Current Assets	1 554 000	851 000	1 089 000	1 343 000
Total Assets	1 560 000	1 099 000	1 336 000	6 590 000
Total Retained Equity	277 000	−412 000	−892 000	4 897 000
Total Equity	379 000	−310 000	−790 000	4 999 000
Total Long-Term Debt	550 000	280 000	739 000	747 000
Total Current Debt	631 000	1 128 000	1 387 000	844 000
Total Equity and Debt	1 560 000	1 099 000	1 336 000	6 590 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 326 000	2 947 000	1 115 000	2 912 000
Other Income	0	0	0	0
Revenue	3 326 000	2 947 000	1 115 000	2 912 000
Cost of Goods Sold	131 000	146 000	205 000	161 000
Salary Costs	1 362 000	1 748 000	1 532 000	1 297 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 125 000	2 287 000	2 047 000	2 373 000
Operating Profit	1 201 000	659 000	−931 000	538 000
Financial Income	37 000	27 000	176 000	2 105 000
Financial Costs	258 000	71 000	5 323 000	5 570 000
Financial Balance	−221 000	−44 000	−5 147 000	−3 465 000
Dividends	0	0	0	250 000
Net Income	689 000	480 000	−5 789 000	−3 154 000

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	6 000	6 000	6 000	6 000
Total Tangible Assets	6 000	6 000	6 000	6 000
Total Fiancial Fixed Assets	0	241 000	241 000	5 241 000
Total Fixed Assets	6 000	248 000	248 000	5 248 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	493 000	55 000	46 000	63 000
Total Current Assets	1 554 000	851 000	1 089 000	1 343 000
Total Assets	1 560 000	1 099 000	1 336 000	6 590 000
Total Equity	379 000	−310 000	−790 000	4 999 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	550 000	280 000	739 000	747 000
Creditors	49 000	37 000	59 000	40 000
Unpaid Taxes	123 000	423 000	101 000	148 000
Dividends	0	0	0	250 000
Other Current Debt	168 000	182 000	284 000	135 000
Total Current Debt	631 000	1 128 000	1 387 000	844 000
Total Equity and Debt	1 560 000	1 099 000	1 336 000	6 590 000

Financial indicators	2022	2021	2020	2019
Return on Equity	181,79 %	−154,84 %	732,78 %	−63,09 %
Debt-to-Equity Ratio	1,45	−0,9	−0,94	0,15
Operating Profit Margin	36,11 %	22,36 %	−83,5 %	18,48 %
Current Ratio	2,46	0,75	0,79	1,59
Quick Ratio	2,46	0,75	0,79	1,59
Equity Ratio	0,24	−0,28	−0,59	0,76
Gross Profit Margin	96,06 %	95,05 %	81,61 %	94,47 %