ADVOKATENE SCHADE SMITH & AUSTAD DA

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

132,79 %

Current Ratio

3,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 602 000	8 872 000	9 988 000	10 762 000
Net Income	4 050 000	3 387 000	2 819 000	4 367 000
Total Assets	4 262 000	4 055 000	4 579 000	6 875 000
Total Equity	3 050 000	3 211 000	3 704 000	6 307 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 602 000	8 872 000	9 988 000	10 762 000
Expenditure	6 544 000	5 472 000	7 150 000	6 394 000
Operating Profit	4 058 000	3 401 000	2 838 000	4 369 000
Financial Income	14 000	8 000	7 000	11 000
Financial Costs	22 000	21 000	26 000	13 000
Financial Balance	−8 000	−13 000	−19 000	−2 000
Earnings Before Tax	4 050 000	3 387 000	2 819 000	4 367 000
Tax	0	0	0	0
Net Income	4 050 000	3 387 000	2 819 000	4 367 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	18 000	18 000	18 000
Total Current Assets	4 244 000	4 038 000	4 562 000	6 857 000
Total Assets	4 262 000	4 055 000	4 579 000	6 875 000
Total Retained Equity	3 050 000	3 211 000	3 704 000	6 307 000
Total Equity	3 050 000	3 211 000	3 704 000	6 307 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 212 000	845 000	875 000	568 000
Total Equity and Debt	4 262 000	4 055 000	4 579 000	6 875 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 324 000	8 742 000	9 988 000	10 762 000
Other Income	278 000	131 000	0	0
Revenue	10 602 000	8 872 000	9 988 000	10 762 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 608 000	3 770 000	4 794 000	4 465 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 544 000	5 472 000	7 150 000	6 394 000
Operating Profit	4 058 000	3 401 000	2 838 000	4 369 000
Financial Income	14 000	8 000	7 000	11 000
Financial Costs	22 000	21 000	26 000	13 000
Financial Balance	−8 000	−13 000	−19 000	−2 000
Dividends	0	0	0	0
Net Income	4 050 000	3 387 000	2 819 000	4 367 000

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	0	0	0	0
Fixtures	18 000	18 000	18 000	18 000
Total Tangible Assets	18 000	18 000	18 000	18 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	18 000	18 000	18 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 648 000	2 106 000	1 778 000	3 572 000
Total Current Assets	4 244 000	4 038 000	4 562 000	6 857 000
Total Assets	4 262 000	4 055 000	4 579 000	6 875 000
Total Equity	3 050 000	3 211 000	3 704 000	6 307 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	48 000	108 000	93 000	92 000
Unpaid Taxes	632 000	539 000	528 000	425 000
Dividends	0	0	0	0
Other Current Debt	532 000	198 000	254 000	51 000
Total Current Debt	1 212 000	845 000	875 000	568 000
Total Equity and Debt	4 262 000	4 055 000	4 579 000	6 875 000

Financial indicators	2022	2021	2020	2019
Return on Equity	132,79 %	105,48 %	76,11 %	69,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	38,28 %	38,33 %	28,41 %	40,6 %
Current Ratio	3,5	4,78	5,21	12,07
Quick Ratio	3,5	4,78	5,21	12,07
Equity Ratio	0,72	0,79	0,81	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %