ADVOKATFIRMAET PÅL NISSEN GRANLUND AS

2900 FAGERNES

Finances

Return on Equity

−4,15 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 573 000	1 459 000	1 177 000	730 000
Net Income	−9 000	1 000	0	0
Total Assets	941 000	952 000	874 000	535 000
Total Equity	217 000	227 000	226 000	225 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 573 000	1 459 000	1 177 000	730 000
Expenditure	1 584 000	1 458 000	1 176 000	719 000
Operating Profit	−11 000	1 000	1 000	10 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	1 000	0	1 000	13 000
Financial Balance	1 000	0	0	−11 000
Earnings Before Tax	−9 000	1 000	0	0
Tax	0	0	0	0
Net Income	−9 000	1 000	0	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	18 000	18 000	13 000
Total Current Assets	923 000	935 000	857 000	523 000
Total Assets	941 000	952 000	874 000	535 000
Total Retained Equity	17 000	27 000	26 000	25 000
Total Equity	217 000	227 000	226 000	225 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	723 000	726 000	648 000	310 000
Total Equity and Debt	941 000	952 000	874 000	535 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 573 000	1 459 000	1 177 000	730 000
Other Income	0	0	0	0
Revenue	1 573 000	1 459 000	1 177 000	730 000
Cost of Goods Sold	10 000	34 000	1 000	21 000
Salary Costs	1 283 000	1 149 000	944 000	403 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 584 000	1 458 000	1 176 000	719 000
Operating Profit	−11 000	1 000	1 000	10 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	1 000	0	1 000	13 000
Financial Balance	1 000	0	0	−11 000
Dividends	0	0	0	0
Net Income	−9 000	1 000	0	0

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	13 000	13 000	13 000	13 000
Total Tangible Assets	13 000	13 000	13 000	13 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	0
Total Fixed Assets	18 000	18 000	18 000	13 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	227 000	182 000	213 000	67 000
Total Current Assets	923 000	935 000	857 000	523 000
Total Assets	941 000	952 000	874 000	535 000
Total Equity	217 000	227 000	226 000	225 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	14 000	12 000	51 000
Unpaid Taxes	361 000	281 000	171 000	36 000
Dividends	0	0	0	0
Other Current Debt	356 000	431 000	465 000	223 000
Total Current Debt	723 000	726 000	648 000	310 000
Total Equity and Debt	941 000	952 000	874 000	535 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,15 %	0,44 %	0 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,7 %	0,07 %	0,08 %	1,37 %
Current Ratio	1,28	1,29	1,32	1,69
Quick Ratio	1,28	1,29	1,32	1,69
Equity Ratio	0,23	0,24	0,26	0,42
Gross Profit Margin	99,36 %	97,67 %	99,92 %	97,12 %