ADVOKATFIRMAET NEGOTA AS

1776 HALDEN

Finances

Share Ownership

Return on Equity

110,58 %

Current Ratio

1,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 025 000	20 013 000	19 597 000	20 977 000
Net Income	2 330 000	2 123 000	1 922 000	2 532 000
Total Assets	9 976 000	8 599 000	9 302 000	9 687 000
Total Equity	2 107 000	2 077 000	1 954 000	4 832 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 025 000	20 013 000	19 597 000	20 977 000
Expenditure	15 020 000	17 256 000	17 025 000	17 621 000
Operating Profit	3 005 000	2 757 000	2 573 000	3 357 000
Financial Income	14 000	1 000	1 000	22 000
Financial Costs	10 000	24 000	13 000	42 000
Financial Balance	4 000	−23 000	−12 000	−20 000
Earnings Before Tax	3 009 000	2 734 000	2 561 000	3 338 000
Tax	679 000	611 000	639 000	806 000
Net Income	2 330 000	2 123 000	1 922 000	2 532 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	5 000	30 000	5 000
Total Current Assets	9 971 000	8 594 000	9 272 000	9 682 000
Total Assets	9 976 000	8 599 000	9 302 000	9 687 000
Total Retained Equity	2 077 000	2 047 000	1 924 000	4 802 000
Total Equity	2 107 000	2 077 000	1 954 000	4 832 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 869 000	6 522 000	7 347 000	4 855 000
Total Equity and Debt	9 976 000	8 599 000	9 302 000	9 687 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 128 000	19 771 000	19 431 000	20 936 000
Other Income	−103 000	241 000	166 000	41 000
Revenue	18 025 000	20 013 000	19 597 000	20 977 000
Cost of Goods Sold	0	886 000	8 000	12 000
Salary Costs	12 402 000	14 028 000	13 928 000	14 403 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	15 020 000	17 256 000	17 025 000	17 621 000
Operating Profit	3 005 000	2 757 000	2 573 000	3 357 000
Financial Income	14 000	1 000	1 000	22 000
Financial Costs	10 000	24 000	13 000	42 000
Financial Balance	4 000	−23 000	−12 000	−20 000
Dividends	2 300 000	2 000 000	2 500 000	0
Net Income	2 330 000	2 123 000	1 922 000	2 532 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	5 000	5 000	5 000
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	25 000	0
Total Fixed Assets	5 000	5 000	30 000	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 597 000	4 584 000	5 632 000	5 668 000
Total Current Assets	9 971 000	8 594 000	9 272 000	9 682 000
Total Assets	9 976 000	8 599 000	9 302 000	9 687 000
Total Equity	2 107 000	2 077 000	1 954 000	4 832 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 455 000	558 000	369 000	31 000
Unpaid Taxes	2 259 000	2 205 000	2 339 000	2 278 000
Dividends	2 300 000	2 000 000	2 500 000	0
Other Current Debt	1 176 000	1 148 000	1 500 000	1 740 000
Total Current Debt	7 869 000	6 522 000	7 347 000	4 855 000
Total Equity and Debt	9 976 000	8 599 000	9 302 000	9 687 000

Financial indicators	2022	2021	2020	2019
Return on Equity	110,58 %	102,21 %	98,36 %	52,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,67 %	13,78 %	13,13 %	16 %
Current Ratio	1,27	1,32	1,26	1,99
Quick Ratio	1,27	1,32	1,26	1,99
Equity Ratio	0,21	0,24	0,21	0,5
Gross Profit Margin	100 %	95,57 %	99,96 %	99,94 %