SCHEIBLER ADVOKATFIRMA

2900 FAGERNES

Finances

Share Ownership

Return on Equity

461,55 %

Current Ratio

3,71

Debt-to-Equity Ratio

2,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 761 000	3 572 000	3 007 000	1 060 000
Net Income	3 037 000	3 019 000	2 624 000	859 000
Total Assets	2 563 000	1 652 000	1 634 000	482 000
Total Equity	658 000	199 000	1 000	339 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 761 000	3 572 000	3 007 000	1 060 000
Expenditure	724 000	553 000	369 000	201 000
Operating Profit	3 037 000	3 019 000	2 637 000	859 000
Financial Income	0	0	0	0
Financial Costs	0	0	13 000	0
Financial Balance	0	0	−13 000	0
Earnings Before Tax	3 037 000	3 019 000	2 624 000	859 000
Tax	0	0	0	0
Net Income	3 037 000	3 019 000	2 624 000	859 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 379 000	916 000	1 155 000	0
Total Current Assets	1 183 000	737 000	478 000	482 000
Total Assets	2 563 000	1 652 000	1 634 000	482 000
Total Retained Equity	658 000	199 000	1 000	339 000
Total Equity	658 000	199 000	1 000	339 000
Total Long-Term Debt	1 586 000	1 199 000	1 361 000	0
Total Current Debt	319 000	254 000	271 000	142 000
Total Equity and Debt	2 563 000	1 652 000	1 634 000	482 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 761 000	3 572 000	3 007 000	1 060 000
Other Income	0	0	0	0
Revenue	3 761 000	3 572 000	3 007 000	1 060 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	345 000	240 000	291 000	0
Impairment	0	0	0	0
Expenditure	724 000	553 000	369 000	201 000
Operating Profit	3 037 000	3 019 000	2 637 000	859 000
Financial Income	0	0	0	0
Financial Costs	0	0	13 000	0
Financial Balance	0	0	−13 000	0
Dividends	0	0	0	0
Net Income	3 037 000	3 019 000	2 624 000	859 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	1 379 000	916 000	1 144 000	0
Fixtures	0	0	11 000	0
Total Tangible Assets	1 379 000	916 000	1 155 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 379 000	916 000	1 155 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	259 000	279 000	252 000	52 000
Total Current Assets	1 183 000	737 000	478 000	482 000
Total Assets	2 563 000	1 652 000	1 634 000	482 000
Total Equity	658 000	199 000	1 000	339 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 586 000	1 199 000	1 361 000	0
Creditors	66 000	19 000	1 000	58 000
Unpaid Taxes	253 000	234 000	270 000	85 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	319 000	254 000	271 000	142 000
Total Equity and Debt	2 563 000	1 652 000	1 634 000	482 000

Financial indicators	2022	2021	2020	2019
Return on Equity	461,55 %	1 517,09 %	262 400 %	253,39 %
Debt-to-Equity Ratio	2,41	6,03	1 361	0
Operating Profit Margin	80,75 %	84,52 %	87,7 %	81,04 %
Current Ratio	3,71	2,9	1,76	3,39
Quick Ratio	3,71	2,9	1,76	3,39
Equity Ratio	0,26	0,12	0	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %