ADVOKATFIRMAET SKARBØVIG AS

0181 OSLO

Finances

Return on Equity

93,59 %

Current Ratio

2,65

Debt-to-Equity Ratio

2,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	569 000	−9 000	2 428 000	3 753 000
Net Income	832 000	−693 000	288 000	84 000
Total Assets	3 226 000	2 991 000	2 874 000	3 663 000
Total Equity	889 000	17 000	710 000	617 000

Income (NOK)	2022	2021	2020	2019
Revenue	569 000	−9 000	2 428 000	3 753 000
Expenditure	927 000	679 000	2 666 000	4 066 000
Operating Profit	−359 000	−689 000	−237 000	−312 000
Financial Income	1 283 000	2 000	691 000	464 000
Financial Costs	81 000	17 000	75 000	68 000
Financial Balance	1 202 000	−15 000	616 000	396 000
Earnings Before Tax	843 000	−704 000	378 000	84 000
Tax	11 000	−11 000	91 000	0
Net Income	832 000	−693 000	288 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 827 000	2 625 000	2 068 000	2 059 000
Total Current Assets	1 399 000	366 000	806 000	1 604 000
Total Assets	3 226 000	2 991 000	2 874 000	3 663 000
Total Retained Equity	809 000	−23 000	670 000	577 000
Total Equity	889 000	17 000	710 000	617 000
Total Long-Term Debt	1 810 000	0	1 991 000	2 077 000
Total Current Debt	527 000	2 974 000	173 000	969 000
Total Equity and Debt	3 226 000	2 991 000	2 874 000	3 663 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	569 000	−9 000	2 371 000	3 753 000
Other Income	0	0	57 000	0
Revenue	569 000	−9 000	2 428 000	3 753 000
Cost of Goods Sold	5 000	1 000	19 000	14 000
Salary Costs	373 000	306 000	1 398 000	2 743 000
Depreciation	24 000	24 000	35 000	15 000
Impairment	0	0	0	0
Expenditure	927 000	679 000	2 666 000	4 066 000
Operating Profit	−359 000	−689 000	−237 000	−312 000
Financial Income	1 283 000	2 000	691 000	464 000
Financial Costs	81 000	17 000	75 000	68 000
Financial Balance	1 202 000	−15 000	616 000	396 000
Dividends	0	0	0	0
Net Income	832 000	−693 000	288 000	84 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	11 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	289 000	313 000	337 000	372 000
Total Tangible Assets	289 000	313 000	337 000	372 000
Total Fiancial Fixed Assets	1 538 000	2 301 000	1 731 000	1 687 000
Total Fixed Assets	1 827 000	2 625 000	2 068 000	2 059 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	158 000	99 000	13 000	251 000
Total Current Assets	1 399 000	366 000	806 000	1 604 000
Total Assets	3 226 000	2 991 000	2 874 000	3 663 000
Total Equity	889 000	17 000	710 000	617 000
Short-Term Group Debt	360 000	2 797 000	3 000	0
Total Long-Term Debt	1 810 000	0	1 991 000	2 077 000
Creditors	69 000	132 000	55 000	134 000
Unpaid Taxes	58 000	3 000	32 000	466 000
Dividends	0	0	0	0
Other Current Debt	40 000	42 000	47 000	368 000
Total Current Debt	527 000	2 974 000	173 000	969 000
Total Equity and Debt	3 226 000	2 991 000	2 874 000	3 663 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,59 %	−4 076,47 %	40,56 %	13,61 %
Debt-to-Equity Ratio	2,04	0	2,8	3,37
Operating Profit Margin	−63,09 %	7 655,56 %	−9,76 %	−8,31 %
Current Ratio	2,65	0,12	4,66	1,66
Quick Ratio	2,65	0,12	4,66	1,66
Equity Ratio	0,28	0,01	0,25	0,17
Gross Profit Margin	99,12 %	111,11 %	99,22 %	99,63 %