ADVOKATFIRMAET JARNANG AS

3015 DRAMMEN

Finances

Return on Equity

−121,75 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 816 000	3 035 000	948 000	30 000
Net Income	−459 000	56 000	391 000	−126 000
Total Assets	972 000	1 349 000	1 225 000	500 000
Total Equity	377 000	835 000	779 000	388 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 816 000	3 035 000	948 000	30 000
Expenditure	3 077 000	2 955 000	447 000	0
Operating Profit	−260 000	80 000	502 000	30 000
Financial Income	0	0	0	0
Financial Costs	199 000	5 000	0	155 000
Financial Balance	−199 000	−5 000	0	−155 000
Earnings Before Tax	−459 000	75 000	502 000	−126 000
Tax	0	19 000	110 000	0
Net Income	−459 000	56 000	391 000	−126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	340 000	500 000	500 000	500 000
Total Current Assets	632 000	849 000	725 000	0
Total Assets	972 000	1 349 000	1 225 000	500 000
Total Retained Equity	277 000	735 000	679 000	288 000
Total Equity	377 000	835 000	779 000	388 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	596 000	514 000	446 000	112 000
Total Equity and Debt	972 000	1 349 000	1 225 000	500 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 816 000	3 035 000	948 000	30 000
Other Income	0	0	0	0
Revenue	2 816 000	3 035 000	948 000	30 000
Cost of Goods Sold	83 000	61 000	11 000	0
Salary Costs	2 601 000	2 518 000	328 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 077 000	2 955 000	447 000	0
Operating Profit	−260 000	80 000	502 000	30 000
Financial Income	0	0	0	0
Financial Costs	199 000	5 000	0	155 000
Financial Balance	−199 000	−5 000	0	−155 000
Dividends	0	0	0	0
Net Income	−459 000	56 000	391 000	−126 000

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	340 000	500 000	500 000	500 000
Total Fixed Assets	340 000	500 000	500 000	500 000
Stock	0	0	0	0
Total Investments	10 000	84 000	0	0
Cash, Bank	143 000	301 000	390 000	0
Total Current Assets	632 000	849 000	725 000	0
Total Assets	972 000	1 349 000	1 225 000	500 000
Total Equity	377 000	835 000	779 000	388 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	30 000	13 000	83 000	0
Unpaid Taxes	297 000	223 000	215 000	0
Dividends	0	0	0	0
Other Current Debt	268 000	258 000	38 000	112 000
Total Current Debt	596 000	514 000	446 000	112 000
Total Equity and Debt	972 000	1 349 000	1 225 000	500 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−121,75 %	6,71 %	50,19 %	−32,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−9,23 %	2,64 %	52,95 %	100 %
Current Ratio	1,06	1,65	1,63	0
Quick Ratio	1,06	1,65	1,63	0
Equity Ratio	0,39	0,62	0,64	0,78
Gross Profit Margin	97,05 %	97,99 %	98,84 %	100 %