ADVOKATFIRMAET KRAGERUD & CO AS

0252 OSLO

Finances

Share Ownership

Return on Equity

−31,18 %

Current Ratio

2,64

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	839 000	741 000	1 499 000	1 106 000
Net Income	−498 000	−16 000	976 000	916 000
Total Assets	3 003 000	2 650 000	4 890 000	3 588 000
Total Equity	1 597 000	2 095 000	2 111 000	1 135 000

Income (NOK)	2022	2021	2020	2019
Revenue	839 000	741 000	1 499 000	1 106 000
Expenditure	1 375 000	889 000	498 000	232 000
Operating Profit	−537 000	−148 000	1 000 000	874 000
Financial Income	4 000	129 000	17 000	42 000
Financial Costs	1 000	1 000	0	0
Financial Balance	3 000	128 000	17 000	42 000
Earnings Before Tax	−534 000	−20 000	1 017 000	916 000
Tax	−37 000	−4 000	41 000	0
Net Income	−498 000	−16 000	976 000	916 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 000	33 000	33 000	33 000
Total Current Assets	2 971 000	2 617 000	4 858 000	3 556 000
Total Assets	3 003 000	2 650 000	4 890 000	3 588 000
Total Retained Equity	677 000	1 175 000	1 191 000	215 000
Total Equity	1 597 000	2 095 000	2 111 000	1 135 000
Total Long-Term Debt	282 000	37 000	41 000	0
Total Current Debt	1 124 000	518 000	2 739 000	2 453 000
Total Equity and Debt	3 003 000	2 650 000	4 890 000	3 588 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	815 000	741 000	1 474 000	1 105 000
Other Income	24 000	0	25 000	0
Revenue	839 000	741 000	1 499 000	1 106 000
Cost of Goods Sold	21 000	0	−17 000	4 000
Salary Costs	942 000	578 000	337 000	799 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 375 000	889 000	498 000	232 000
Operating Profit	−537 000	−148 000	1 000 000	874 000
Financial Income	4 000	129 000	17 000	42 000
Financial Costs	1 000	1 000	0	0
Financial Balance	3 000	128 000	17 000	42 000
Dividends	0	0	0	0
Net Income	−498 000	−16 000	976 000	916 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	33 000	33 000	33 000	33 000
Total Fixed Assets	33 000	33 000	33 000	33 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	512 000	170 000	2 176 000	1 778 000
Total Current Assets	2 971 000	2 617 000	4 858 000	3 556 000
Total Assets	3 003 000	2 650 000	4 890 000	3 588 000
Total Equity	1 597 000	2 095 000	2 111 000	1 135 000
Short-Term Group Debt	0	0	277 000	254 000
Total Long-Term Debt	282 000	37 000	41 000	0
Creditors	72 000	85 000	1 986 000	1 709 000
Unpaid Taxes	177 000	72 000	184 000	188 000
Dividends	0	0	0	0
Other Current Debt	876 000	361 000	291 000	302 000
Total Current Debt	1 124 000	518 000	2 739 000	2 453 000
Total Equity and Debt	3 003 000	2 650 000	4 890 000	3 588 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,18 %	−0,76 %	46,23 %	80,7 %
Debt-to-Equity Ratio	0,18	0,02	0,02	0
Operating Profit Margin	−64 %	−19,97 %	66,71 %	79,02 %
Current Ratio	2,64	5,05	1,77	1,45
Quick Ratio	2,64	5,05	1,77	1,45
Equity Ratio	0,53	0,79	0,43	0,32
Gross Profit Margin	97,5 %	100 %	101,13 %	99,64 %