ADVOKAT EIRIK SIMONSEN AS

8006 BODØ

Finances

Return on Equity

6,37 %

Current Ratio

1,8

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 257 000	2 191 000	2 253 000	1 661 000
Net Income	91 000	104 000	379 000	−89 000
Total Assets	2 783 000	2 999 000	2 877 000	2 675 000
Total Equity	1 429 000	1 437 000	1 333 000	954 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 257 000	2 191 000	2 253 000	1 661 000
Expenditure	2 111 000	2 047 000	1 802 000	1 705 000
Operating Profit	147 000	143 000	451 000	−44 000
Financial Income	0	21 000	0	5 000
Financial Costs	54 000	61 000	73 000	50 000
Financial Balance	−54 000	−40 000	−73 000	−45 000
Earnings Before Tax	93 000	104 000	379 000	−89 000
Tax	1 000	0	0	0
Net Income	91 000	104 000	379 000	−89 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 795 000	1 911 000	2 033 000	2 154 000
Total Current Assets	988 000	1 088 000	844 000	521 000
Total Assets	2 783 000	2 999 000	2 877 000	2 675 000
Total Retained Equity	1 329 000	1 337 000	1 233 000	854 000
Total Equity	1 429 000	1 437 000	1 333 000	954 000
Total Long-Term Debt	806 000	1 052 000	1 286 000	1 488 000
Total Current Debt	548 000	510 000	257 000	232 000
Total Equity and Debt	2 783 000	2 999 000	2 877 000	2 675 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 257 000	2 191 000	2 253 000	1 661 000
Other Income	0	0	0	0
Revenue	2 257 000	2 191 000	2 253 000	1 661 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 330 000	1 296 000	1 100 000	947 000
Depreciation	116 000	122 000	122 000	42 000
Impairment	0	0	0	0
Expenditure	2 111 000	2 047 000	1 802 000	1 705 000
Operating Profit	147 000	143 000	451 000	−44 000
Financial Income	0	21 000	0	5 000
Financial Costs	54 000	61 000	73 000	50 000
Financial Balance	−54 000	−40 000	−73 000	−45 000
Dividends	100 000	0	0	0
Net Income	91 000	104 000	379 000	−89 000

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	398 000	504 000	610 000	0
Fixtures	5 000	15 000	31 000	762 000
Total Tangible Assets	403 000	519 000	640 000	762 000
Total Fiancial Fixed Assets	1 392 000	1 392 000	1 392 000	1 392 000
Total Fixed Assets	1 795 000	1 911 000	2 033 000	2 154 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	315 000	362 000	284 000	53 000
Total Current Assets	988 000	1 088 000	844 000	521 000
Total Assets	2 783 000	2 999 000	2 877 000	2 675 000
Total Equity	1 429 000	1 437 000	1 333 000	954 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	806 000	1 052 000	1 286 000	1 488 000
Creditors	23 000	28 000	12 000	25 000
Unpaid Taxes	302 000	367 000	188 000	121 000
Dividends	100 000	0	0	0
Other Current Debt	122 000	115 000	57 000	86 000
Total Current Debt	548 000	510 000	257 000	232 000
Total Equity and Debt	2 783 000	2 999 000	2 877 000	2 675 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,37 %	7,24 %	28,43 %	−9,33 %
Debt-to-Equity Ratio	0,56	0,73	0,96	1,56
Operating Profit Margin	6,51 %	6,53 %	20,02 %	−2,65 %
Current Ratio	1,8	2,13	3,28	2,25
Quick Ratio	1,8	2,13	3,28	2,25
Equity Ratio	0,51	0,48	0,46	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %