ADVOKATFIRMAET OSCAR IHLEBÆK AS

1440 DRØBAK

Finances

Share Ownership

Return on Equity

5,27 %

Current Ratio

3,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 647 000	10 424 000	10 904 000	6 887 000
Net Income	1 546 000	1 729 000	2 477 000	1 266 000
Total Assets	34 028 000	31 659 000	30 578 000	26 643 000
Total Equity	29 326 000	27 780 000	26 551 000	24 074 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 647 000	10 424 000	10 904 000	6 887 000
Expenditure	9 777 000	8 308 000	7 998 000	5 617 000
Operating Profit	1 870 000	2 116 000	2 907 000	1 270 000
Financial Income	129 000	119 000	308 000	369 000
Financial Costs	17 000	18 000	39 000	16 000
Financial Balance	112 000	101 000	269 000	353 000
Earnings Before Tax	1 982 000	2 217 000	3 176 000	1 623 000
Tax	436 000	488 000	699 000	357 000
Net Income	1 546 000	1 729 000	2 477 000	1 266 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 175 000	15 889 000	6 757 000	1 953 000
Total Current Assets	17 852 000	15 770 000	23 821 000	24 690 000
Total Assets	34 028 000	31 659 000	30 578 000	26 643 000
Total Retained Equity	29 071 000	27 525 000	26 296 000	23 819 000
Total Equity	29 326 000	27 780 000	26 551 000	24 074 000
Total Long-Term Debt	49 000	36 000	59 000	85 000
Total Current Debt	4 652 000	3 842 000	3 968 000	2 484 000
Total Equity and Debt	34 028 000	31 659 000	30 578 000	26 643 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 247 000	10 363 000	10 904 000	6 887 000
Other Income	400 000	61 000	0	0
Revenue	11 647 000	10 424 000	10 904 000	6 887 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 638 000	6 134 000	5 872 000	3 672 000
Depreciation	896 000	705 000	677 000	587 000
Impairment	0	0	0	0
Expenditure	9 777 000	8 308 000	7 998 000	5 617 000
Operating Profit	1 870 000	2 116 000	2 907 000	1 270 000
Financial Income	129 000	119 000	308 000	369 000
Financial Costs	17 000	18 000	39 000	16 000
Financial Balance	112 000	101 000	269 000	353 000
Dividends	0	0	0	0
Net Income	1 546 000	1 729 000	2 477 000	1 266 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 413 000	9 608 000	0	0
Machinery and Plant Facilities	0	399 000	456 000	435 000
Fixtures	440 000	15 000	38 000	40 000
Total Tangible Assets	16 158 000	12 110 000	2 200 000	1 953 000
Total Fiancial Fixed Assets	17 000	3 779 000	4 557 000	0
Total Fixed Assets	16 175 000	15 889 000	6 757 000	1 953 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 748 000	15 132 000	22 886 000	18 448 000
Total Current Assets	17 852 000	15 770 000	23 821 000	24 690 000
Total Assets	34 028 000	31 659 000	30 578 000	26 643 000
Total Equity	29 326 000	27 780 000	26 551 000	24 074 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	49 000	36 000	59 000	85 000
Creditors	147 000	110 000	151 000	187 000
Unpaid Taxes	3 259 000	2 560 000	2 452 000	1 421 000
Dividends	0	0	0	0
Other Current Debt	823 000	661 000	640 000	468 000
Total Current Debt	4 652 000	3 842 000	3 968 000	2 484 000
Total Equity and Debt	34 028 000	31 659 000	30 578 000	26 643 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,27 %	6,22 %	9,33 %	5,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,06 %	20,3 %	26,66 %	18,44 %
Current Ratio	3,84	4,1	6	9,94
Quick Ratio	3,84	4,1	6	9,94
Equity Ratio	0,86	0,88	0,87	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %