ADVOKATFIRMAET VARDER AS

1530 MOSS

Finances

Return on Equity

483 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 705 000	19 291 000	17 129 000	15 891 000
Net Income	3 381 000	2 360 000	2 033 000	1 581 000
Total Assets	11 560 000	8 884 000	7 831 000	7 110 000
Total Equity	700 000	600 000	600 000	600 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 705 000	19 291 000	17 129 000	15 891 000
Expenditure	20 545 000	16 310 000	14 563 000	13 842 000
Operating Profit	4 161 000	2 981 000	2 567 000	2 050 000
Financial Income	143 000	54 000	55 000	17 000
Financial Costs	1 000	1 000	1 000	6 000
Financial Balance	142 000	53 000	54 000	11 000
Earnings Before Tax	4 303 000	3 034 000	2 621 000	2 061 000
Tax	923 000	674 000	588 000	480 000
Net Income	3 381 000	2 360 000	2 033 000	1 581 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	377 000	540 000	449 000	547 000
Total Current Assets	11 184 000	8 344 000	7 382 000	6 563 000
Total Assets	11 560 000	8 884 000	7 831 000	7 110 000
Total Retained Equity	197 000	197 000	197 000	197 000
Total Equity	700 000	600 000	600 000	600 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	10 860 000	8 284 000	7 231 000	6 510 000
Total Equity and Debt	11 560 000	8 884 000	7 831 000	7 110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 704 000	19 290 000	17 120 000	15 882 000
Other Income	1 000	1 000	9 000	9 000
Revenue	24 705 000	19 291 000	17 129 000	15 891 000
Cost of Goods Sold	0	0	0	0
Salary Costs	15 121 000	11 762 000	10 481 000	10 100 000
Depreciation	175 000	172 000	173 000	156 000
Impairment	0	50 000	0	0
Expenditure	20 545 000	16 310 000	14 563 000	13 842 000
Operating Profit	4 161 000	2 981 000	2 567 000	2 050 000
Financial Income	143 000	54 000	55 000	17 000
Financial Costs	1 000	1 000	1 000	6 000
Financial Balance	142 000	53 000	54 000	11 000
Dividends	3 381 000	2 360 000	2 033 000	1 581 000
Net Income	3 381 000	2 360 000	2 033 000	1 581 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	87 000	240 000	160 000	212 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	259 000	220 000	239 000	335 000
Total Tangible Assets	259 000	220 000	239 000	335 000
Total Fiancial Fixed Assets	30 000	80 000	50 000	0
Total Fixed Assets	377 000	540 000	449 000	547 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 269 000	2 278 000	2 364 000	1 999 000
Total Current Assets	11 184 000	8 344 000	7 382 000	6 563 000
Total Assets	11 560 000	8 884 000	7 831 000	7 110 000
Total Equity	700 000	600 000	600 000	600 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	660 000	807 000	529 000	499 000
Unpaid Taxes	3 176 000	1 838 000	1 821 000	1 684 000
Dividends	3 381 000	2 360 000	2 033 000	1 581 000
Other Current Debt	2 701 000	2 610 000	2 260 000	2 258 000
Total Current Debt	10 860 000	8 284 000	7 231 000	6 510 000
Total Equity and Debt	11 560 000	8 884 000	7 831 000	7 110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	483 %	393,33 %	338,83 %	263,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,84 %	15,45 %	14,99 %	12,9 %
Current Ratio	1,03	1,01	1,02	1,01
Quick Ratio	1,03	1,01	1,02	1,01
Equity Ratio	0,06	0,07	0,08	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %