ADVOKATFIRMAET WULFF AS

8656 MOSJØEN

Finances

Return on Equity

29,81 %

Current Ratio

1,09

Debt-to-Equity Ratio

6,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 987 000	4 784 000	4 470 000	4 712 000
Net Income	601 000	16 000	971 000	454 000
Total Assets	16 422 000	21 453 000	7 030 000	7 216 000
Total Equity	2 016 000	1 415 000	457 000	660 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 987 000	4 784 000	4 470 000	4 712 000
Expenditure	3 503 000	3 227 000	3 045 000	3 895 000
Operating Profit	1 485 000	1 557 000	1 424 000	817 000
Financial Income	272 000	274 000	107 000	2 000
Financial Costs	1 320 000	1 459 000	287 000	237 000
Financial Balance	−1 048 000	−1 185 000	−180 000	−235 000
Earnings Before Tax	437 000	372 000	1 244 000	583 000
Tax	−165 000	356 000	274 000	129 000
Net Income	601 000	16 000	971 000	454 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 592 000	20 424 000	4 357 000	4 467 000
Total Current Assets	830 000	1 029 000	2 673 000	2 749 000
Total Assets	16 422 000	21 453 000	7 030 000	7 216 000
Total Retained Equity	1 946 000	1 345 000	427 000	630 000
Total Equity	2 016 000	1 415 000	457 000	660 000
Total Long-Term Debt	13 642 000	19 761 000	4 337 000	4 315 000
Total Current Debt	764 000	277 000	2 236 000	2 241 000
Total Equity and Debt	16 422 000	21 453 000	7 030 000	7 216 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 394 000	3 252 000	4 215 000	4 446 000
Other Income	2 594 000	1 531 000	255 000	266 000
Revenue	4 987 000	4 784 000	4 470 000	4 712 000
Cost of Goods Sold	0	9 000	25 000	82 000
Salary Costs	1 039 000	1 578 000	1 920 000	2 198 000
Depreciation	250 000	261 000	110 000	153 000
Impairment	0	0	0	91 000
Expenditure	3 503 000	3 227 000	3 045 000	3 895 000
Operating Profit	1 485 000	1 557 000	1 424 000	817 000
Financial Income	272 000	274 000	107 000	2 000
Financial Costs	1 320 000	1 459 000	287 000	237 000
Financial Balance	−1 048 000	−1 185 000	−180 000	−235 000
Dividends	0	0	0	0
Net Income	601 000	16 000	971 000	454 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 543 000	20 293 000	4 229 000	4 278 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	49 000	131 000	128 000	189 000
Total Tangible Assets	15 592 000	20 424 000	4 357 000	4 467 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 592 000	20 424 000	4 357 000	4 467 000
Stock	0	0	0	0
Total Investments	374 000	638 000	505 000	0
Cash, Bank	132 000	53 000	142 000	9 000
Total Current Assets	830 000	1 029 000	2 673 000	2 749 000
Total Assets	16 422 000	21 453 000	7 030 000	7 216 000
Total Equity	2 016 000	1 415 000	457 000	660 000
Short-Term Group Debt	0	0	1 505 000	1 635 000
Total Long-Term Debt	13 642 000	19 761 000	4 337 000	4 315 000
Creditors	98 000	−26 000	105 000	88 000
Unpaid Taxes	246 000	75 000	300 000	320 000
Dividends	0	0	0	0
Other Current Debt	421 000	223 000	175 000	198 000
Total Current Debt	764 000	277 000	2 236 000	2 241 000
Total Equity and Debt	16 422 000	21 453 000	7 030 000	7 216 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,81 %	1,13 %	212,47 %	68,79 %
Debt-to-Equity Ratio	6,77	13,97	9,49	6,54
Operating Profit Margin	29,78 %	32,55 %	31,86 %	17,34 %
Current Ratio	1,09	3,71	1,2	1,23
Quick Ratio	1,09	3,71	1,2	1,23
Equity Ratio	0,12	0,07	0,07	0,09
Gross Profit Margin	100 %	99,81 %	99,44 %	98,26 %