ADVOKATFIRMA DREVLAND & GRAPE DA

0164 OSLO

Finances

Share Ownership

Return on Equity

284,21 %

Current Ratio

1,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 729 000	8 981 000	7 506 000	7 682 000
Net Income	3 672 000	3 862 000	3 442 000	2 921 000
Total Assets	2 746 000	2 204 000	1 356 000	1 099 000
Total Equity	1 292 000	1 454 000	576 000	−555 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 729 000	8 981 000	7 506 000	7 682 000
Expenditure	5 012 000	5 084 000	4 026 000	4 675 000
Operating Profit	3 716 000	3 897 000	3 480 000	3 007 000
Financial Income	−2 000	0	9 000	1 000
Financial Costs	42 000	35 000	47 000	86 000
Financial Balance	−44 000	−35 000	−38 000	−85 000
Earnings Before Tax	3 672 000	3 862 000	3 442 000	2 921 000
Tax	0	0	0	0
Net Income	3 672 000	3 862 000	3 442 000	2 921 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 000	65 000	0	0
Total Current Assets	2 681 000	2 139 000	1 356 000	1 099 000
Total Assets	2 746 000	2 204 000	1 356 000	1 099 000
Total Retained Equity	0	0	0	0
Total Equity	1 292 000	1 454 000	576 000	−555 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 454 000	751 000	780 000	1 654 000
Total Equity and Debt	2 746 000	2 204 000	1 356 000	1 099 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 729 000	8 981 000	7 506 000	7 251 000
Other Income	0	0	0	430 000
Revenue	8 729 000	8 981 000	7 506 000	7 682 000
Cost of Goods Sold	311 000	0	0	0
Salary Costs	3 442 000	3 646 000	2 814 000	2 787 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 012 000	5 084 000	4 026 000	4 675 000
Operating Profit	3 716 000	3 897 000	3 480 000	3 007 000
Financial Income	−2 000	0	9 000	1 000
Financial Costs	42 000	35 000	47 000	86 000
Financial Balance	−44 000	−35 000	−38 000	−85 000
Dividends	0	0	0	0
Net Income	3 672 000	3 862 000	3 442 000	2 921 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	65 000	65 000	0	0
Total Fixed Assets	65 000	65 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	64 000	60 000	32 000
Total Current Assets	2 681 000	2 139 000	1 356 000	1 099 000
Total Assets	2 746 000	2 204 000	1 356 000	1 099 000
Total Equity	1 292 000	1 454 000	576 000	−555 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	302 000	152 000	227 000	433 000
Unpaid Taxes	344 000	428 000	448 000	396 000
Dividends	0	0	0	0
Other Current Debt	153 000	170 000	105 000	209 000
Total Current Debt	1 454 000	751 000	780 000	1 654 000
Total Equity and Debt	2 746 000	2 204 000	1 356 000	1 099 000

Financial indicators	2022	2021	2020	2019
Return on Equity	284,21 %	265,61 %	597,57 %	−526,31 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	42,57 %	43,39 %	46,36 %	39,14 %
Current Ratio	1,84	2,85	1,74	0,66
Quick Ratio	1,84	2,85	1,74	0,66
Equity Ratio	0,47	0,66	0,42	−0,51
Gross Profit Margin	96,44 %	100 %	100 %	100 %