ADVOKATFIRMAET VINJE AS

1176 OSLO

Finances

Return on Equity

21,58 %

Current Ratio

2,48

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 121 000	3 592 000	3 093 000	2 137 000
Net Income	1 406 000	1 550 000	1 328 000	462 000
Total Assets	8 055 000	6 970 000	9 201 000	8 009 000
Total Equity	6 514 000	5 109 000	5 058 000	3 730 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 121 000	3 592 000	3 093 000	2 137 000
Expenditure	2 267 000	1 581 000	1 260 000	1 385 000
Operating Profit	1 854 000	2 011 000	1 833 000	751 000
Financial Income	104 000	35 000	0	0
Financial Costs	150 000	65 000	124 000	147 000
Financial Balance	−46 000	−30 000	−124 000	−147 000
Earnings Before Tax	1 809 000	1 981 000	1 710 000	605 000
Tax	403 000	430 000	382 000	143 000
Net Income	1 406 000	1 550 000	1 328 000	462 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 093 000	5 022 000	7 841 000	7 846 000
Total Current Assets	2 961 000	1 949 000	1 360 000	163 000
Total Assets	8 055 000	6 970 000	9 201 000	8 009 000
Total Retained Equity	4 909 000	3 504 000	4 953 000	3 625 000
Total Equity	6 514 000	5 109 000	5 058 000	3 730 000
Total Long-Term Debt	344 000	1 427 000	3 324 000	3 411 000
Total Current Debt	1 196 000	434 000	819 000	868 000
Total Equity and Debt	8 055 000	6 970 000	9 201 000	8 009 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 881 000	1 320 000	2 691 000	1 743 000
Other Income	240 000	2 272 000	403 000	393 000
Revenue	4 121 000	3 592 000	3 093 000	2 137 000
Cost of Goods Sold	0	0	0	7 000
Salary Costs	1 789 000	985 000	763 000	771 000
Depreciation	31 000	42 000	41 000	33 000
Impairment	0	0	0	0
Expenditure	2 267 000	1 581 000	1 260 000	1 385 000
Operating Profit	1 854 000	2 011 000	1 833 000	751 000
Financial Income	104 000	35 000	0	0
Financial Costs	150 000	65 000	124 000	147 000
Financial Balance	−46 000	−30 000	−124 000	−147 000
Dividends	0	1 500 000	0	0
Net Income	1 406 000	1 550 000	1 328 000	462 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 000 000	5 000 000	7 750 000	7 750 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	93 000	35 000	77 000	92 000
Total Tangible Assets	5 093 000	5 035 000	7 827 000	7 842 000
Total Fiancial Fixed Assets	0	−13 000	14 000	4 000
Total Fixed Assets	5 093 000	5 022 000	7 841 000	7 846 000
Stock	0	0	0	0
Total Investments	1 719 000	629 000	0	0
Cash, Bank	262 000	1 064 000	900 000	44 000
Total Current Assets	2 961 000	1 949 000	1 360 000	163 000
Total Assets	8 055 000	6 970 000	9 201 000	8 009 000
Total Equity	6 514 000	5 109 000	5 058 000	3 730 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	344 000	1 427 000	3 324 000	3 411 000
Creditors	106 000	26 000	37 000	69 000
Unpaid Taxes	309 000	185 000	220 000	139 000
Dividends	0	1 500 000	0	0
Other Current Debt	311 000	137 000	180 000	201 000
Total Current Debt	1 196 000	434 000	819 000	868 000
Total Equity and Debt	8 055 000	6 970 000	9 201 000	8 009 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,58 %	30,34 %	26,26 %	12,39 %
Debt-to-Equity Ratio	0,05	0,28	0,66	0,91
Operating Profit Margin	44,99 %	55,99 %	59,26 %	35,14 %
Current Ratio	2,48	4,49	1,66	0,19
Quick Ratio	2,48	4,49	1,66	0,19
Equity Ratio	0,81	0,73	0,55	0,47
Gross Profit Margin	100 %	100 %	100 %	99,67 %