ADVOKATFIRMA LUNDE ROBERTSEN AS

1530 MOSS

Finances

Share Ownership

Return on Equity

−5,75 %

Current Ratio

1,59

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 031 000	4 924 000	5 361 000	4 857 000
Net Income	−137 000	179 000	823 000	319 000
Total Assets	7 260 000	6 299 000	6 845 000	5 140 000
Total Equity	2 383 000	2 520 000	2 341 000	1 518 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 031 000	4 924 000	5 361 000	4 857 000
Expenditure	4 990 000	4 799 000	4 386 000	4 384 000
Operating Profit	41 000	125 000	974 000	474 000
Financial Income	2 000	182 000	191 000	0
Financial Costs	204 000	77 000	110 000	65 000
Financial Balance	−202 000	105 000	81 000	−65 000
Earnings Before Tax	−161 000	230 000	1 055 000	409 000
Tax	−25 000	51 000	232 000	90 000
Net Income	−137 000	179 000	823 000	319 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	527 000	603 000	842 000	131 000
Total Current Assets	6 733 000	5 695 000	6 003 000	5 010 000
Total Assets	7 260 000	6 299 000	6 845 000	5 140 000
Total Retained Equity	2 283 000	2 420 000	2 241 000	1 418 000
Total Equity	2 383 000	2 520 000	2 341 000	1 518 000
Total Long-Term Debt	637 000	770 000	846 000	0
Total Current Debt	4 239 000	3 008 000	3 658 000	3 622 000
Total Equity and Debt	7 260 000	6 299 000	6 845 000	5 140 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 803 000	4 620 000	5 025 000	4 499 000
Other Income	228 000	304 000	336 000	357 000
Revenue	5 031 000	4 924 000	5 361 000	4 857 000
Cost of Goods Sold	0	0	0	106 000
Salary Costs	3 030 000	2 524 000	2 378 000	2 499 000
Depreciation	181 000	214 000	165 000	57 000
Impairment	0	0	0	0
Expenditure	4 990 000	4 799 000	4 386 000	4 384 000
Operating Profit	41 000	125 000	974 000	474 000
Financial Income	2 000	182 000	191 000	0
Financial Costs	204 000	77 000	110 000	65 000
Financial Balance	−202 000	105 000	81 000	−65 000
Dividends	0	0	0	0
Net Income	−137 000	179 000	823 000	319 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	25 000	52 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	422 000	603 000	817 000	79 000
Total Tangible Assets	422 000	603 000	817 000	79 000
Total Fiancial Fixed Assets	105 000	0	0	0
Total Fixed Assets	527 000	603 000	842 000	131 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	194 000	94 000	106 000	102 000
Total Current Assets	6 733 000	5 695 000	6 003 000	5 010 000
Total Assets	7 260 000	6 299 000	6 845 000	5 140 000
Total Equity	2 383 000	2 520 000	2 341 000	1 518 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	637 000	770 000	846 000	0
Creditors	233 000	299 000	206 000	339 000
Unpaid Taxes	720 000	610 000	934 000	571 000
Dividends	0	0	0	0
Other Current Debt	2 824 000	1 702 000	1 934 000	2 289 000
Total Current Debt	4 239 000	3 008 000	3 658 000	3 622 000
Total Equity and Debt	7 260 000	6 299 000	6 845 000	5 140 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,75 %	7,1 %	35,16 %	21,01 %
Debt-to-Equity Ratio	0,27	0,31	0,36	0
Operating Profit Margin	0,81 %	2,54 %	18,17 %	9,76 %
Current Ratio	1,59	1,89	1,64	1,38
Quick Ratio	1,59	1,89	1,64	1,38
Equity Ratio	0,33	0,4	0,34	0,3
Gross Profit Margin	100 %	100 %	100 %	97,82 %