AURLIEN VORDAHL & CO ADVOKATFIRMA AS

0164 OSLO

Finances

Share Ownership

Return on Equity

146,77 %

Current Ratio

2,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 236 000	25 673 000	23 943 000	14 963 000
Net Income	8 827 000	8 096 000	3 317 000	768 000
Total Assets	10 315 000	10 551 000	11 854 000	5 550 000
Total Equity	6 014 000	5 700 000	4 430 000	1 933 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 236 000	25 673 000	23 943 000	14 963 000
Expenditure	19 194 000	17 006 000	19 832 000	14 199 000
Operating Profit	8 828 000	8 048 000	4 078 000	763 000
Financial Income	37 000	54 000	35 000	35 000
Financial Costs	7 000	2 000	2 000	31 000
Financial Balance	30 000	52 000	33 000	4 000
Earnings Before Tax	8 858 000	8 100 000	4 111 000	768 000
Tax	32 000	4 000	794 000	0
Net Income	8 827 000	8 096 000	3 317 000	768 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	10 315 000	10 551 000	11 854 000	5 550 000
Total Assets	10 315 000	10 551 000	11 854 000	5 550 000
Total Retained Equity	5 909 000	5 596 000	4 325 000	1 828 000
Total Equity	6 014 000	5 700 000	4 430 000	1 933 000
Total Long-Term Debt	0	0	23 000	0
Total Current Debt	4 301 000	4 850 000	7 401 000	3 617 000
Total Equity and Debt	10 315 000	10 551 000	11 854 000	5 550 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 088 000	25 466 000	23 275 000	14 254 000
Other Income	147 000	207 000	667 000	709 000
Revenue	28 236 000	25 673 000	23 943 000	14 963 000
Cost of Goods Sold	126 000	182 000	0	0
Salary Costs	13 013 000	11 106 000	14 522 000	10 073 000
Depreciation	0	0	0	19 000
Impairment	0	0	0	0
Expenditure	19 194 000	17 006 000	19 832 000	14 199 000
Operating Profit	8 828 000	8 048 000	4 078 000	763 000
Financial Income	37 000	54 000	35 000	35 000
Financial Costs	7 000	2 000	2 000	31 000
Financial Balance	30 000	52 000	33 000	4 000
Dividends	0	0	820 000	0
Net Income	8 827 000	8 096 000	3 317 000	768 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 226 000	4 783 000	5 788 000	717 000
Total Current Assets	10 315 000	10 551 000	11 854 000	5 550 000
Total Assets	10 315 000	10 551 000	11 854 000	5 550 000
Total Equity	6 014 000	5 700 000	4 430 000	1 933 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	23 000	0
Creditors	583 000	881 000	698 000	954 000
Unpaid Taxes	2 452 000	1 557 000	2 107 000	1 237 000
Dividends	0	0	820 000	0
Other Current Debt	1 234 000	2 386 000	3 826 000	1 425 000
Total Current Debt	4 301 000	4 850 000	7 401 000	3 617 000
Total Equity and Debt	10 315 000	10 551 000	11 854 000	5 550 000

Financial indicators	2022	2021	2020	2019
Return on Equity	146,77 %	142,04 %	74,88 %	39,73 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	31,27 %	31,35 %	17,03 %	5,1 %
Current Ratio	2,4	2,18	1,6	1,53
Quick Ratio	2,4	2,18	1,6	1,53
Equity Ratio	0,58	0,54	0,37	0,35
Gross Profit Margin	99,55 %	99,29 %	100 %	100 %