ADVICE INNLANDET AS

2380 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

42,16 %

Current Ratio

1,31

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 674 000	4 081 000	3 611 000	2 995 000
Net Income	382 000	531 000	620 000	56 000
Total Assets	3 116 000	2 811 000	2 215 000	1 300 000
Total Equity	906 000	523 000	1 192 000	572 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 674 000	4 081 000	3 611 000	2 995 000
Expenditure	3 178 000	3 397 000	2 819 000	2 922 000
Operating Profit	496 000	684 000	792 000	72 000
Financial Income	1 000	1 000	5 000	1 000
Financial Costs	7 000	2 000	0	0
Financial Balance	−6 000	−1 000	5 000	1 000
Earnings Before Tax	490 000	683 000	796 000	73 000
Tax	108 000	152 000	176 000	17 000
Net Income	382 000	531 000	620 000	56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	314 000	181 000	76 000	0
Total Current Assets	2 802 000	2 630 000	2 140 000	1 300 000
Total Assets	3 116 000	2 811 000	2 215 000	1 300 000
Total Retained Equity	876 000	493 000	1 162 000	542 000
Total Equity	906 000	523 000	1 192 000	572 000
Total Long-Term Debt	75 000	93 000	122 000	178 000
Total Current Debt	2 135 000	2 195 000	901 000	550 000
Total Equity and Debt	3 116 000	2 811 000	2 215 000	1 300 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 674 000	4 081 000	3 611 000	2 995 000
Other Income	0	0	0	0
Revenue	3 674 000	4 081 000	3 611 000	2 995 000
Cost of Goods Sold	98 000	108 000	159 000	180 000
Salary Costs	2 422 000	2 642 000	2 040 000	2 109 000
Depreciation	25 000	5 000	1 000	0
Impairment	0	0	0	0
Expenditure	3 178 000	3 397 000	2 819 000	2 922 000
Operating Profit	496 000	684 000	792 000	72 000
Financial Income	1 000	1 000	5 000	1 000
Financial Costs	7 000	2 000	0	0
Financial Balance	−6 000	−1 000	5 000	1 000
Dividends	0	1 000 000	0	0
Net Income	382 000	531 000	620 000	56 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	25 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	91 000	20 000	26 000	0
Total Tangible Assets	91 000	20 000	26 000	0
Total Fiancial Fixed Assets	198 000	136 000	50 000	0
Total Fixed Assets	314 000	181 000	76 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	92 000	92 000	568 000	377 000
Total Current Assets	2 802 000	2 630 000	2 140 000	1 300 000
Total Assets	3 116 000	2 811 000	2 215 000	1 300 000
Total Equity	906 000	523 000	1 192 000	572 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	75 000	93 000	122 000	178 000
Creditors	39 000	131 000	26 000	53 000
Unpaid Taxes	674 000	447 000	439 000	228 000
Dividends	0	1 000 000	0	0
Other Current Debt	1 297 000	437 000	205 000	208 000
Total Current Debt	2 135 000	2 195 000	901 000	550 000
Total Equity and Debt	3 116 000	2 811 000	2 215 000	1 300 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,16 %	101,53 %	52,01 %	9,79 %
Debt-to-Equity Ratio	0,08	0,18	0,1	0,31
Operating Profit Margin	13,5 %	16,76 %	21,93 %	2,4 %
Current Ratio	1,31	1,2	2,38	2,36
Quick Ratio	1,31	1,2	2,38	2,36
Equity Ratio	0,29	0,19	0,54	0,44
Gross Profit Margin	97,33 %	97,35 %	95,6 %	93,99 %