SENTRUMSADVOKATEN DA

5012 BERGEN

Finances

Share Ownership

Return on Equity

63,3 %

Current Ratio

4,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 189 000	25 150 000	22 153 000	20 635 000
Net Income	3 912 000	12 164 000	10 177 000	8 830 000
Total Assets	8 074 000	8 913 000	6 463 000	5 514 000
Total Equity	6 180 000	7 006 000	4 623 000	3 711 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 189 000	25 150 000	22 153 000	20 635 000
Expenditure	19 280 000	12 985 000	11 982 000	11 812 000
Operating Profit	3 908 000	12 165 000	10 172 000	8 823 000
Financial Income	4 000	−1 000	5 000	8 000
Financial Costs	0	0	0	0
Financial Balance	4 000	−1 000	5 000	8 000
Earnings Before Tax	3 912 000	12 164 000	10 177 000	8 830 000
Tax	0	0	0	0
Net Income	3 912 000	12 164 000	10 177 000	8 830 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	316 000	342 000	83 000	110 000
Total Current Assets	7 758 000	8 571 000	6 380 000	5 404 000
Total Assets	8 074 000	8 913 000	6 463 000	5 514 000
Total Retained Equity	6 027 000	6 853 000	4 469 000	3 558 000
Total Equity	6 180 000	7 006 000	4 623 000	3 711 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 894 000	1 907 000	1 840 000	1 802 000
Total Equity and Debt	8 074 000	8 913 000	6 463 000	5 514 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 081 000	25 006 000	22 009 000	20 551 000
Other Income	108 000	144 000	144 000	84 000
Revenue	23 189 000	25 150 000	22 153 000	20 635 000
Cost of Goods Sold	172 000	133 000	85 000	84 000
Salary Costs	15 788 000	9 739 000	9 199 000	9 134 000
Depreciation	27 000	27 000	27 000	30 000
Impairment	0	0	0	0
Expenditure	19 280 000	12 985 000	11 982 000	11 812 000
Operating Profit	3 908 000	12 165 000	10 172 000	8 823 000
Financial Income	4 000	−1 000	5 000	8 000
Financial Costs	0	0	0	0
Financial Balance	4 000	−1 000	5 000	8 000
Dividends	0	0	0	0
Net Income	3 912 000	12 164 000	10 177 000	8 830 000

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	29 000	56 000	83 000	110 000
Total Tangible Assets	29 000	56 000	83 000	110 000
Total Fiancial Fixed Assets	286 000	286 000	0	0
Total Fixed Assets	316 000	342 000	83 000	110 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 242 000	2 552 000	2 155 000	1 691 000
Total Current Assets	7 758 000	8 571 000	6 380 000	5 404 000
Total Assets	8 074 000	8 913 000	6 463 000	5 514 000
Total Equity	6 180 000	7 006 000	4 623 000	3 711 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	106 000	112 000	230 000	4 000
Unpaid Taxes	1 504 000	1 543 000	1 424 000	1 351 000
Dividends	0	0	0	0
Other Current Debt	275 000	241 000	177 000	440 000
Total Current Debt	1 894 000	1 907 000	1 840 000	1 802 000
Total Equity and Debt	8 074 000	8 913 000	6 463 000	5 514 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,3 %	173,62 %	220,14 %	237,94 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,85 %	48,37 %	45,92 %	42,76 %
Current Ratio	4,1	4,49	3,47	3
Quick Ratio	4,1	4,49	3,47	3
Equity Ratio	0,77	0,79	0,72	0,67
Gross Profit Margin	99,26 %	99,47 %	99,62 %	99,59 %