ADVOKAT HARALD HEGGEN BRØRBY AS

3510 HØNEFOSS

Finances

Share Ownership

Return on Equity

406,54 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 092 000	4 747 000	4 942 000	3 969 000
Net Income	1 244 000	1 166 000	1 547 000	938 000
Total Assets	4 169 000	2 964 000	4 855 000	3 080 000
Total Equity	306 000	262 000	346 000	499 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 092 000	4 747 000	4 942 000	3 969 000
Expenditure	3 472 000	3 246 000	2 939 000	2 736 000
Operating Profit	1 619 000	1 501 000	2 004 000	1 233 000
Financial Income	7 000	4 000	2 000	1 000
Financial Costs	28 000	10 000	14 000	24 000
Financial Balance	−21 000	−6 000	−12 000	−23 000
Earnings Before Tax	1 598 000	1 496 000	1 992 000	1 210 000
Tax	354 000	330 000	446 000	272 000
Net Income	1 244 000	1 166 000	1 547 000	938 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	114 000	99 000	68 000	93 000
Total Current Assets	4 054 000	2 865 000	4 787 000	2 987 000
Total Assets	4 169 000	2 964 000	4 855 000	3 080 000
Total Retained Equity	56 000	12 000	96 000	249 000
Total Equity	306 000	262 000	346 000	499 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 863 000	2 702 000	4 509 000	2 581 000
Total Equity and Debt	4 169 000	2 964 000	4 855 000	3 080 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 092 000	4 747 000	4 942 000	3 969 000
Other Income	0	0	0	0
Revenue	5 092 000	4 747 000	4 942 000	3 969 000
Cost of Goods Sold	27 000	35 000	26 000	27 000
Salary Costs	2 166 000	2 106 000	1 861 000	1 640 000
Depreciation	18 000	18 000	25 000	58 000
Impairment	0	0	0	0
Expenditure	3 472 000	3 246 000	2 939 000	2 736 000
Operating Profit	1 619 000	1 501 000	2 004 000	1 233 000
Financial Income	7 000	4 000	2 000	1 000
Financial Costs	28 000	10 000	14 000	24 000
Financial Balance	−21 000	−6 000	−12 000	−23 000
Dividends	1 200 000	1 250 000	1 700 000	800 000
Net Income	1 244 000	1 166 000	1 547 000	938 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	44 000	52 000	60 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	70 000	47 000	8 000	93 000
Total Tangible Assets	114 000	99 000	68 000	93 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	114 000	99 000	68 000	93 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 438 000	605 000	2 853 000	669 000
Total Current Assets	4 054 000	2 865 000	4 787 000	2 987 000
Total Assets	4 169 000	2 964 000	4 855 000	3 080 000
Total Equity	306 000	262 000	346 000	499 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	81 000	64 000	88 000	80 000
Unpaid Taxes	394 000	304 000	559 000	448 000
Dividends	1 200 000	1 250 000	1 700 000	800 000
Other Current Debt	1 835 000	755 000	1 716 000	982 000
Total Current Debt	3 863 000	2 702 000	4 509 000	2 581 000
Total Equity and Debt	4 169 000	2 964 000	4 855 000	3 080 000

Financial indicators	2022	2021	2020	2019
Return on Equity	406,54 %	445,04 %	447,11 %	187,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,79 %	31,62 %	40,55 %	31,07 %
Current Ratio	1,05	1,06	1,06	1,16
Quick Ratio	1,05	1,06	1,06	1,16
Equity Ratio	0,07	0,09	0,07	0,16
Gross Profit Margin	99,47 %	99,26 %	99,47 %	99,32 %