ADVOKAT BENDIK STØEN THORESEN

2750 GRAN

Finances

Share Ownership

Return on Equity

374,78 %

Current Ratio

1,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 872 000	2 284 000	2 284 000	3 134 000
Net Income	862 000	1 015 000	1 784 000	2 202 000
Total Assets	451 000	345 000	454 000	625 000
Total Equity	230 000	45 000	348 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 872 000	2 284 000	2 284 000	3 134 000
Expenditure	1 004 000	1 269 000	499 000	914 000
Operating Profit	868 000	1 016 000	1 785 000	2 221 000
Financial Income	0	1 000	0	1 000
Financial Costs	6 000	2 000	1 000	20 000
Financial Balance	−6 000	−1 000	−1 000	−19 000
Earnings Before Tax	862 000	1 015 000	1 784 000	2 202 000
Tax	0	0	0	0
Net Income	862 000	1 015 000	1 784 000	2 202 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	39 000	51 000	48 000
Total Current Assets	425 000	307 000	404 000	577 000
Total Assets	451 000	345 000	454 000	625 000
Total Retained Equity	230 000	45 000	348 000	39 000
Total Equity	230 000	45 000	348 000	39 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	221 000	300 000	106 000	586 000
Total Equity and Debt	451 000	345 000	454 000	625 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 872 000	2 284 000	2 284 000	3 134 000
Other Income	0	0	0	0
Revenue	1 872 000	2 284 000	2 284 000	3 134 000
Cost of Goods Sold	0	0	3 000	0
Salary Costs	362 000	693 000	−36 000	370 000
Depreciation	12 000	12 000	11 000	45 000
Impairment	0	0	0	0
Expenditure	1 004 000	1 269 000	499 000	914 000
Operating Profit	868 000	1 016 000	1 785 000	2 221 000
Financial Income	0	1 000	0	1 000
Financial Costs	6 000	2 000	1 000	20 000
Financial Balance	−6 000	−1 000	−1 000	−19 000
Dividends	0	0	0	0
Net Income	862 000	1 015 000	1 784 000	2 202 000

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	8 000	10 000	12 000	0
Fixtures	19 000	29 000	38 000	48 000
Total Tangible Assets	27 000	39 000	51 000	48 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 000	39 000	51 000	48 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	216 000	132 000	73 000	208 000
Total Current Assets	425 000	307 000	404 000	577 000
Total Assets	451 000	345 000	454 000	625 000
Total Equity	230 000	45 000	348 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	105 000	105 000	57 000	109 000
Unpaid Taxes	66 000	133 000	50 000	103 000
Dividends	0	0	0	0
Other Current Debt	51 000	62 000	0	374 000
Total Current Debt	221 000	300 000	106 000	586 000
Total Equity and Debt	451 000	345 000	454 000	625 000

Financial indicators	2022	2021	2020	2019
Return on Equity	374,78 %	2 255,56 %	512,64 %	5 646,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	46,37 %	44,48 %	78,15 %	70,87 %
Current Ratio	1,92	1,02	3,81	0,98
Quick Ratio	1,92	1,02	3,81	0,98
Equity Ratio	0,51	0,13	0,77	0,06
Gross Profit Margin	100 %	100 %	99,87 %	100 %