ADVOKATFIRMAET RAFTEVOLL AS

5105 EIDSVÅG I ÅSANE

Finances

Share Ownership

Return on Equity

141,97 %

Current Ratio

0,6

Debt-to-Equity Ratio

−0,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 675 000	2 037 000	2 240 000	2 383 000
Net Income	−504 000	−84 000	141 000	24 000
Total Assets	677 000	1 051 000	847 000	654 000
Total Equity	−355 000	149 000	233 000	93 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 675 000	2 037 000	2 240 000	2 383 000
Expenditure	2 136 000	2 098 000	2 050 000	2 321 000
Operating Profit	−461 000	−62 000	190 000	62 000
Financial Income	0	0	0	2 000
Financial Costs	44 000	7 000	8 000	18 000
Financial Balance	−44 000	−7 000	−8 000	−16 000
Earnings Before Tax	−504 000	−69 000	183 000	46 000
Tax	0	15 000	42 000	22 000
Net Income	−504 000	−84 000	141 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	214 000	284 000	0	0
Total Current Assets	463 000	767 000	847 000	654 000
Total Assets	677 000	1 051 000	847 000	654 000
Total Retained Equity	−385 000	119 000	203 000	63 000
Total Equity	−355 000	149 000	233 000	93 000
Total Long-Term Debt	266 000	303 000	0	0
Total Current Debt	766 000	599 000	614 000	561 000
Total Equity and Debt	677 000	1 051 000	847 000	654 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 716 000	2 037 000	2 240 000	2 382 000
Other Income	−41 000	0	0	0
Revenue	1 675 000	2 037 000	2 240 000	2 383 000
Cost of Goods Sold	1 000	0	0	0
Salary Costs	1 376 000	1 311 000	1 427 000	1 604 000
Depreciation	71 000	68 000	0	1 000
Impairment	0	0	0	0
Expenditure	2 136 000	2 098 000	2 050 000	2 321 000
Operating Profit	−461 000	−62 000	190 000	62 000
Financial Income	0	0	0	2 000
Financial Costs	44 000	7 000	8 000	18 000
Financial Balance	−44 000	−7 000	−8 000	−16 000
Dividends	0	0	0	0
Net Income	−504 000	−84 000	141 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 000	28 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	192 000	256 000	0	0
Total Tangible Assets	214 000	284 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	214 000	284 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	46 000	40 000	36 000	58 000
Total Current Assets	463 000	767 000	847 000	654 000
Total Assets	677 000	1 051 000	847 000	654 000
Total Equity	−355 000	149 000	233 000	93 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	266 000	303 000	0	0
Creditors	101 000	105 000	117 000	86 000
Unpaid Taxes	223 000	249 000	247 000	199 000
Dividends	0	0	0	0
Other Current Debt	179 000	230 000	207 000	226 000
Total Current Debt	766 000	599 000	614 000	561 000
Total Equity and Debt	677 000	1 051 000	847 000	654 000

Financial indicators	2022	2021	2020	2019
Return on Equity	141,97 %	−56,38 %	60,52 %	25,81 %
Debt-to-Equity Ratio	−0,75	2,03	0	0
Operating Profit Margin	−27,52 %	−3,04 %	8,48 %	2,6 %
Current Ratio	0,6	1,28	1,38	1,17
Quick Ratio	0,6	1,28	1,38	1,17
Equity Ratio	−0,52	0,14	0,28	0,14
Gross Profit Margin	99,94 %	100 %	100 %	100 %