BDO ADVOKATER AS

0257 OSLO

Finances

Return on Equity

87,7 %

Current Ratio

1,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	216 184 000	160 927 000	156 405 000	139 692 000
Net Income	18 025 000	12 752 000	23 740 000	7 929 000
Total Assets	64 131 000	53 767 000	65 521 000	46 473 000
Total Equity	20 552 000	15 693 000	27 275 000	7 763 000

Income (NOK)	2022	2021	2020	2019
Revenue	216 184 000	160 927 000	156 405 000	139 692 000
Expenditure	198 330 000	148 105 000	132 771 000	131 940 000
Operating Profit	17 854 000	12 822 000	23 635 000	7 753 000
Financial Income	401 000	206 000	197 000	229 000
Financial Costs	190 000	249 000	41 000	36 000
Financial Balance	211 000	−43 000	156 000	193 000
Earnings Before Tax	18 065 000	12 780 000	23 792 000	7 946 000
Tax	40 000	28 000	52 000	17 000
Net Income	18 025 000	12 752 000	23 740 000	7 929 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	89 000	148 000	0	4 000
Total Current Assets	64 042 000	53 618 000	65 521 000	46 469 000
Total Assets	64 131 000	53 767 000	65 521 000	46 473 000
Total Retained Equity	707 000	649 000	700 000	514 000
Total Equity	20 552 000	15 693 000	27 275 000	7 763 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	43 579 000	38 074 000	38 245 000	38 710 000
Total Equity and Debt	64 131 000	53 767 000	65 521 000	46 473 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	216 184 000	160 927 000	156 405 000	139 692 000
Other Income	0	0	0	0
Revenue	216 184 000	160 927 000	156 405 000	139 692 000
Cost of Goods Sold	24 411 000	16 579 000	15 470 000	17 659 000
Salary Costs	118 462 000	88 138 000	75 946 000	75 061 000
Depreciation	59 000	30 000	4 000	92 000
Impairment	0	0	0	0
Expenditure	198 330 000	148 105 000	132 771 000	131 940 000
Operating Profit	17 854 000	12 822 000	23 635 000	7 753 000
Financial Income	401 000	206 000	197 000	229 000
Financial Costs	190 000	249 000	41 000	36 000
Financial Balance	211 000	−43 000	156 000	193 000
Dividends	0	0	0	0
Net Income	18 025 000	12 752 000	23 740 000	7 929 000

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	89 000	148 000	0	4 000
Total Tangible Assets	89 000	148 000	0	4 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	89 000	148 000	0	4 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 476 000	6 434 000	10 211 000	7 273 000
Total Current Assets	64 042 000	53 618 000	65 521 000	46 469 000
Total Assets	64 131 000	53 767 000	65 521 000	46 473 000
Total Equity	20 552 000	15 693 000	27 275 000	7 763 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 898 000	16 216 000	18 210 000	16 136 000
Unpaid Taxes	14 839 000	12 224 000	10 058 000	9 644 000
Dividends	0	0	0	0
Other Current Debt	14 803 000	9 606 000	9 926 000	12 914 000
Total Current Debt	43 579 000	38 074 000	38 245 000	38 710 000
Total Equity and Debt	64 131 000	53 767 000	65 521 000	46 473 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,7 %	81,26 %	87,04 %	102,14 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,26 %	7,97 %	15,11 %	5,55 %
Current Ratio	1,47	1,41	1,71	1,2
Quick Ratio	1,47	1,41	1,71	1,2
Equity Ratio	0,32	0,29	0,42	0,17
Gross Profit Margin	88,71 %	89,7 %	90,11 %	87,36 %