ADVOKAT KJETIL H. NILSEN AS

9510 ALTA

Finances

Share Ownership

Return on Equity

4,6 %

Current Ratio

2,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 000 000	1 687 000	2 011 000	1 794 000
Net Income	32 000	−84 000	165 000	−78 000
Total Assets	1 061 000	964 000	1 109 000	969 000
Total Equity	695 000	663 000	747 000	582 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 000 000	1 687 000	2 011 000	1 794 000
Expenditure	1 960 000	1 795 000	1 800 000	1 903 000
Operating Profit	40 000	−108 000	211 000	−109 000
Financial Income	1 000	0	1 000	9 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	1 000	9 000
Earnings Before Tax	41 000	−108 000	212 000	−100 000
Tax	10 000	−24 000	47 000	−22 000
Net Income	32 000	−84 000	165 000	−78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	140 000	150 000	126 000	119 000
Total Current Assets	920 000	814 000	983 000	850 000
Total Assets	1 061 000	964 000	1 109 000	969 000
Total Retained Equity	595 000	563 000	647 000	482 000
Total Equity	695 000	663 000	747 000	582 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	366 000	301 000	362 000	387 000
Total Equity and Debt	1 061 000	964 000	1 109 000	969 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 000 000	1 687 000	2 000 000	1 794 000
Other Income	0	0	11 000	0
Revenue	2 000 000	1 687 000	2 011 000	1 794 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 547 000	1 439 000	1 420 000	1 463 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 960 000	1 795 000	1 800 000	1 903 000
Operating Profit	40 000	−108 000	211 000	−109 000
Financial Income	1 000	0	1 000	9 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	1 000	9 000
Dividends	0	0	0	0
Net Income	32 000	−84 000	165 000	−78 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	46 000	56 000	32 000	79 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	79 000	79 000	79 000	25 000
Total Tangible Assets	79 000	79 000	79 000	25 000
Total Fiancial Fixed Assets	15 000	15 000	15 000	15 000
Total Fixed Assets	140 000	150 000	126 000	119 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	807 000	656 000	717 000	654 000
Total Current Assets	920 000	814 000	983 000	850 000
Total Assets	1 061 000	964 000	1 109 000	969 000
Total Equity	695 000	663 000	747 000	582 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	60 000	22 000	30 000	6 000
Unpaid Taxes	152 000	131 000	187 000	228 000
Dividends	0	0	0	0
Other Current Debt	153 000	147 000	145 000	153 000
Total Current Debt	366 000	301 000	362 000	387 000
Total Equity and Debt	1 061 000	964 000	1 109 000	969 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,6 %	−12,67 %	22,09 %	−13,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2 %	−6,4 %	10,49 %	−6,08 %
Current Ratio	2,51	2,7	2,72	2,2
Quick Ratio	2,51	2,7	2,72	2,2
Equity Ratio	0,66	0,69	0,67	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %