ADVOKATFIRMAET CECILIE SCHJATVET AS

0164 OSLO

Finances

Share Ownership

Return on Equity

19,34 %

Current Ratio

2,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	2 075 000	1 978 000	2 115 000
Net Income	152 000	357 000	858 000
Total Assets	1 287 000	1 281 000	1 681 000
Total Equity	786 000	735 000	953 000

Income (NOK)	2022	2021	2020
Revenue	2 075 000	1 978 000	2 115 000
Expenditure	1 873 000	1 512 000	1 015 000
Operating Profit	202 000	465 000	1 100 000
Financial Income	1 000	0	2 000
Financial Costs	8 000	8 000	0
Financial Balance	−7 000	−8 000	2 000
Earnings Before Tax	194 000	458 000	1 101 000
Tax	43 000	101 000	243 000
Net Income	152 000	357 000	858 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	10 000	10 000	13 000
Total Current Assets	1 277 000	1 271 000	1 667 000
Total Assets	1 287 000	1 281 000	1 681 000
Total Retained Equity	692 000	640 000	858 000
Total Equity	786 000	735 000	953 000
Total Long-Term Debt	0	0	0
Total Current Debt	500 000	546 000	728 000
Total Equity and Debt	1 287 000	1 281 000	1 681 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 075 000	1 947 000	2 115 000
Other Income	0	31 000	0
Revenue	2 075 000	1 978 000	2 115 000
Cost of Goods Sold	30 000	34 000	2 000
Salary Costs	1 371 000	1 083 000	684 000
Depreciation	0	13 000	15 000
Impairment	0	0	0
Expenditure	1 873 000	1 512 000	1 015 000
Operating Profit	202 000	465 000	1 100 000
Financial Income	1 000	0	2 000
Financial Costs	8 000	8 000	0
Financial Balance	−7 000	−8 000	2 000
Dividends	0	0	0
Net Income	152 000	357 000	858 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	10 000	10 000	13 000
Total Tangible Assets	10 000	10 000	13 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	10 000	10 000	13 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	300 000	915 000	674 000
Total Current Assets	1 277 000	1 271 000	1 667 000
Total Assets	1 287 000	1 281 000	1 681 000
Total Equity	786 000	735 000	953 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	23 000	6 000	53 000
Unpaid Taxes	295 000	209 000	406 000
Dividends	0	0	0
Other Current Debt	140 000	230 000	26 000
Total Current Debt	500 000	546 000	728 000
Total Equity and Debt	1 287 000	1 281 000	1 681 000

Financial indicators	2022	2021	2020
Return on Equity	19,34 %	48,57 %	90,03 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	9,73 %	23,51 %	52,01 %
Current Ratio	2,55	2,33	2,29
Quick Ratio	2,55	2,33	2,29
Equity Ratio	0,61	0,57	0,57
Gross Profit Margin	98,55 %	98,28 %	99,91 %