ADVOKATFIRMAET BJØRGE - SKAARAAS & CO AS

1706 SARPSBORG

Finances

Share Ownership

Return on Equity

441,37 %

Current Ratio

1,28

Debt-to-Equity Ratio

3,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 565 000	17 823 000	18 836 000	16 320 000
Net Income	4 502 000	3 971 000	5 978 000	4 958 000
Total Assets	13 292 000	11 664 000	14 861 000	12 475 000
Total Equity	1 020 000	1 020 000	1 020 000	1 251 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 565 000	17 823 000	18 836 000	16 320 000
Expenditure	12 741 000	12 750 000	11 208 000	10 009 000
Operating Profit	5 824 000	5 072 000	7 628 000	6 311 000
Financial Income	33 000	31 000	59 000	70 000
Financial Costs	85 000	11 000	23 000	34 000
Financial Balance	−52 000	20 000	36 000	36 000
Earnings Before Tax	5 772 000	5 092 000	7 665 000	6 346 000
Tax	1 270 000	1 121 000	1 687 000	1 388 000
Net Income	4 502 000	3 971 000	5 978 000	4 958 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 776 000	272 000	44 000	50 000
Total Current Assets	11 516 000	11 392 000	14 817 000	12 425 000
Total Assets	13 292 000	11 664 000	14 861 000	12 475 000
Total Retained Equity	820 000	820 000	820 000	1 051 000
Total Equity	1 020 000	1 020 000	1 020 000	1 251 000
Total Long-Term Debt	3 309 000	1 870 000	1 860 000	1 892 000
Total Current Debt	8 962 000	8 774 000	11 981 000	9 332 000
Total Equity and Debt	13 292 000	11 664 000	14 861 000	12 475 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 565 000	17 823 000	18 836 000	16 283 000
Other Income	0	0	0	37 000
Revenue	18 565 000	17 823 000	18 836 000	16 320 000
Cost of Goods Sold	0	0	0	0
Salary Costs	8 475 000	9 097 000	7 985 000	7 426 000
Depreciation	167 000	10 000	10 000	2 000
Impairment	0	0	0	0
Expenditure	12 741 000	12 750 000	11 208 000	10 009 000
Operating Profit	5 824 000	5 072 000	7 628 000	6 311 000
Financial Income	33 000	31 000	59 000	70 000
Financial Costs	85 000	11 000	23 000	34 000
Financial Balance	−52 000	20 000	36 000	36 000
Dividends	4 502 000	3 971 000	6 209 000	5 000 000
Net Income	4 502 000	3 971 000	5 978 000	4 958 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	104 000	136 000	44 000	50 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	784 000	0	0	0
Total Tangible Assets	784 000	0	0	0
Total Fiancial Fixed Assets	888 000	137 000	0	0
Total Fixed Assets	1 776 000	272 000	44 000	50 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 724 000	2 562 000	2 164 000	1 602 000
Total Current Assets	11 516 000	11 392 000	14 817 000	12 425 000
Total Assets	13 292 000	11 664 000	14 861 000	12 475 000
Total Equity	1 020 000	1 020 000	1 020 000	1 251 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 309 000	1 870 000	1 860 000	1 892 000
Creditors	373 000	553 000	740 000	430 000
Unpaid Taxes	1 682 000	1 838 000	2 030 000	1 374 000
Dividends	4 502 000	3 971 000	6 209 000	5 000 000
Other Current Debt	1 157 000	1 189 000	1 278 000	1 104 000
Total Current Debt	8 962 000	8 774 000	11 981 000	9 332 000
Total Equity and Debt	13 292 000	11 664 000	14 861 000	12 475 000

Financial indicators	2022	2021	2020	2019
Return on Equity	441,37 %	389,31 %	586,08 %	396,32 %
Debt-to-Equity Ratio	3,24	1,83	1,82	1,51
Operating Profit Margin	31,37 %	28,46 %	40,5 %	38,67 %
Current Ratio	1,28	1,3	1,24	1,33
Quick Ratio	1,28	1,3	1,24	1,33
Equity Ratio	0,08	0,09	0,07	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %