ADVOKATFIRMAET SKAUN AS

3210 SANDEFJORD

Finances

Return on Equity

32,96 %

Current Ratio

1,77

Debt-to-Equity Ratio

0,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 230 000	3 599 000	2 860 000	1 951 000
Net Income	178 000	0	277 000	53 000
Total Assets	1 933 000	1 013 000	773 000	511 000
Total Equity	540 000	362 000	361 000	6 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 230 000	3 599 000	2 860 000	1 951 000
Expenditure	4 995 000	3 599 000	2 495 000	1 876 000
Operating Profit	234 000	0	365 000	76 000
Financial Income	2 000	0	0	0
Financial Costs	8 000	0	10 000	8 000
Financial Balance	−6 000	0	−10 000	−8 000
Earnings Before Tax	229 000	0	355 000	68 000
Tax	50 000	0	78 000	15 000
Net Income	178 000	0	277 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 000	36 000	0	7 000
Total Current Assets	1 893 000	977 000	773 000	505 000
Total Assets	1 933 000	1 013 000	773 000	511 000
Total Retained Equity	437 000	259 000	259 000	−18 000
Total Equity	540 000	362 000	361 000	6 000
Total Long-Term Debt	325 000	70 000	70 000	140 000
Total Current Debt	1 068 000	581 000	342 000	365 000
Total Equity and Debt	1 933 000	1 013 000	773 000	511 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 230 000	3 599 000	2 860 000	1 951 000
Other Income	0	0	0	0
Revenue	5 230 000	3 599 000	2 860 000	1 951 000
Cost of Goods Sold	901 000	471 000	0	0
Salary Costs	2 536 000	1 851 000	1 298 000	870 000
Depreciation	24 000	10 000	0	0
Impairment	0	0	0	0
Expenditure	4 995 000	3 599 000	2 495 000	1 876 000
Operating Profit	234 000	0	365 000	76 000
Financial Income	2 000	0	0	0
Financial Costs	8 000	0	10 000	8 000
Financial Balance	−6 000	0	−10 000	−8 000
Dividends	0	0	0	0
Net Income	178 000	0	277 000	53 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	0	0	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	39 000	36 000	0	0
Total Tangible Assets	39 000	36 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 000	36 000	0	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	790 000	515 000	462 000	471 000
Total Current Assets	1 893 000	977 000	773 000	505 000
Total Assets	1 933 000	1 013 000	773 000	511 000
Total Equity	540 000	362 000	361 000	6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	325 000	70 000	70 000	140 000
Creditors	301 000	93 000	37 000	47 000
Unpaid Taxes	297 000	188 000	120 000	106 000
Dividends	0	0	0	0
Other Current Debt	419 000	300 000	114 000	212 000
Total Current Debt	1 068 000	581 000	342 000	365 000
Total Equity and Debt	1 933 000	1 013 000	773 000	511 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,96 %	0 %	76,73 %	883,33 %
Debt-to-Equity Ratio	0,6	0,19	0,19	23,33
Operating Profit Margin	4,47 %	0 %	12,76 %	3,9 %
Current Ratio	1,77	1,68	2,26	1,38
Quick Ratio	1,77	1,68	2,26	1,38
Equity Ratio	0,28	0,36	0,47	0,01
Gross Profit Margin	82,77 %	86,91 %	100 %	100 %