ADVOKATFIRMAET FRØY AS

1366 LYSAKER

Finances

Share Ownership

Return on Equity

169,66 %

Current Ratio

1,08

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 969 000	15 430 000	16 710 000	15 113 000
Net Income	1 627 000	−1 855 000	−356 000	406 000
Total Assets	4 059 000	4 806 000	5 012 000	3 904 000
Total Equity	959 000	−668 000	772 000	642 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 969 000	15 430 000	16 710 000	15 113 000
Expenditure	14 193 000	16 994 000	17 483 000	14 519 000
Operating Profit	1 776 000	−1 704 000	−265 000	593 000
Financial Income	9 000	7 000	17 000	41 000
Financial Costs	157 000	165 000	70 000	73 000
Financial Balance	−148 000	−158 000	−53 000	−32 000
Earnings Before Tax	1 627 000	−1 862 000	−319 000	561 000
Tax	0	−7 000	37 000	154 000
Net Income	1 627 000	−1 855 000	−356 000	406 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	750 000	887 000	1 052 000	303 000
Total Current Assets	3 308 000	3 918 000	3 960 000	3 601 000
Total Assets	4 059 000	4 806 000	5 012 000	3 904 000
Total Retained Equity	270 000	−1 357 000	497 000	367 000
Total Equity	959 000	−668 000	772 000	642 000
Total Long-Term Debt	30 000	30 000	37 000	0
Total Current Debt	3 069 000	5 444 000	4 202 000	3 262 000
Total Equity and Debt	4 059 000	4 806 000	5 012 000	3 904 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 966 000	15 429 000	16 707 000	15 108 000
Other Income	3 000	1 000	3 000	5 000
Revenue	15 969 000	15 430 000	16 710 000	15 113 000
Cost of Goods Sold	257 000	0	0	0
Salary Costs	9 781 000	12 680 000	12 405 000	10 179 000
Depreciation	137 000	194 000	246 000	144 000
Impairment	0	0	0	0
Expenditure	14 193 000	16 994 000	17 483 000	14 519 000
Operating Profit	1 776 000	−1 704 000	−265 000	593 000
Financial Income	9 000	7 000	17 000	41 000
Financial Costs	157 000	165 000	70 000	73 000
Financial Balance	−148 000	−158 000	−53 000	−32 000
Dividends	0	0	0	406 000
Net Income	1 627 000	−1 855 000	−356 000	406 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	11 000	26 000
Total Intangible Assets	696 000	796 000	954 000	169 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	54 000	92 000	98 000	134 000
Total Tangible Assets	54 000	92 000	98 000	134 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	750 000	887 000	1 052 000	303 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	239 000	553 000	445 000	462 000
Total Current Assets	3 308 000	3 918 000	3 960 000	3 601 000
Total Assets	4 059 000	4 806 000	5 012 000	3 904 000
Total Equity	959 000	−668 000	772 000	642 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	30 000	30 000	37 000	0
Creditors	247 000	362 000	305 000	156 000
Unpaid Taxes	977 000	1 860 000	1 841 000	1 520 000
Dividends	0	0	0	406 000
Other Current Debt	804 000	1 132 000	1 536 000	961 000
Total Current Debt	3 069 000	5 444 000	4 202 000	3 262 000
Total Equity and Debt	4 059 000	4 806 000	5 012 000	3 904 000

Financial indicators	2022	2021	2020	2019
Return on Equity	169,66 %	277,69 %	−46,11 %	63,24 %
Debt-to-Equity Ratio	0,03	−0,04	0,05	0
Operating Profit Margin	11,12 %	−11,04 %	−1,59 %	3,92 %
Current Ratio	1,08	0,72	0,94	1,1
Quick Ratio	1,08	0,72	0,94	1,1
Equity Ratio	0,24	−0,14	0,15	0,16
Gross Profit Margin	98,39 %	100 %	100 %	100 %