ADVOKAT CECILIE SCHJATVET DRIFT

0164 OSLO

Finances

Share Ownership

Return on Equity

150,95 %

Current Ratio

11,49

Debt-to-Equity Ratio

Key figures (NOK)	2019	2018	2017	2016
Revenue	1 683 000	1 521 000	1 103 000	605 000
Net Income	1 277 000	1 167 000	819 000	449 000
Total Assets	925 000	917 000	594 000	448 000
Total Equity	846 000	660 000	408 000	343 000

Income (NOK)	2019	2018	2017	2016
Revenue	1 683 000	1 521 000	1 103 000	605 000
Expenditure	409 000	356 000	287 000	171 000
Operating Profit	1 273 000	1 165 000	817 000	434 000
Financial Income	4 000	3 000	3 000	15 000
Financial Costs	0	0	0	0
Financial Balance	4 000	3 000	3 000	15 000
Earnings Before Tax	1 277 000	1 167 000	819 000	449 000
Tax	0	0	0	0
Net Income	1 277 000	1 167 000	819 000	449 000

Balance (NOK)	2019	2018	2017	2016
Total Fixed Assets	28 000	17 000	29 000	41 000
Total Current Assets	896 000	899 000	565 000	407 000
Total Assets	925 000	917 000	594 000	448 000
Total Retained Equity	846 000	660 000	408 000	343 000
Total Equity	846 000	660 000	408 000	343 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	78 000	257 000	186 000	105 000
Total Equity and Debt	925 000	917 000	594 000	448 000

Cash flow (NOK)	2019	2018	2017	2016
Sales Income	1 413 000	1 455 000	976 000	428 000
Other Income	270 000	65 000	127 000	177 000
Revenue	1 683 000	1 521 000	1 103 000	605 000
Cost of Goods Sold	37 000	32 000	11 000	30 000
Salary Costs	0	0	0	0
Depreciation	17 000	12 000	12 000	5 000
Impairment	0	0	0	0
Expenditure	409 000	356 000	287 000	171 000
Operating Profit	1 273 000	1 165 000	817 000	434 000
Financial Income	4 000	3 000	3 000	15 000
Financial Costs	0	0	0	0
Financial Balance	4 000	3 000	3 000	15 000
Dividends	0	0	0	0
Net Income	1 277 000	1 167 000	819 000	449 000

Balance details (NOK)	2019	2018	2017	2016
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	17 000	29 000	41 000
Total Tangible Assets	28 000	17 000	29 000	41 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	28 000	17 000	29 000	41 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	316 000	621 000	544 000	379 000
Total Current Assets	896 000	899 000	565 000	407 000
Total Assets	925 000	917 000	594 000	448 000
Total Equity	846 000	660 000	408 000	343 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	43 000	−53 000	1 000	38 000
Unpaid Taxes	35 000	301 000	185 000	63 000
Dividends	0	0	0	0
Other Current Debt	1 000	8 000	0	5 000
Total Current Debt	78 000	257 000	186 000	105 000
Total Equity and Debt	925 000	917 000	594 000	448 000

Financial indicators	2019	2018	2017	2016
Return on Equity	150,95 %	176,82 %	200,74 %	130,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	75,64 %	76,59 %	74,07 %	71,74 %
Current Ratio	11,49	3,5	3,04	3,88
Quick Ratio	11,49	3,5	3,04	3,88
Equity Ratio	0,91	0,72	0,69	0,77
Gross Profit Margin	97,8 %	97,9 %	99 %	95,04 %