ADVOKATFIRMAET NICOLAISEN ANS

2013 SKJETTEN

Finances

Share Ownership

Return on Equity

88,74 %

Current Ratio

1,8

Debt-to-Equity Ratio

0,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 267 000	44 376 000	43 560 000	33 302 000
Net Income	7 825 000	3 576 000	6 537 000	3 144 000
Total Assets	22 161 000	21 616 000	23 686 000	13 124 000
Total Equity	8 818 000	6 600 000	8 732 000	7 460 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 267 000	44 376 000	43 560 000	33 302 000
Expenditure	42 772 000	40 240 000	36 366 000	29 625 000
Operating Profit	8 495 000	4 137 000	7 194 000	3 676 000
Financial Income	77 000	202 000	−5 000	64 000
Financial Costs	747 000	763 000	651 000	596 000
Financial Balance	−670 000	−561 000	−656 000	−532 000
Earnings Before Tax	7 825 000	3 576 000	6 537 000	3 144 000
Tax	0	0	0	0
Net Income	7 825 000	3 576 000	6 537 000	3 144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 498 000	5 445 000	3 787 000	666 000
Total Current Assets	17 663 000	16 171 000	19 899 000	12 458 000
Total Assets	22 161 000	21 616 000	23 686 000	13 124 000
Total Retained Equity	8 818 000	6 600 000	8 732 000	7 460 000
Total Equity	8 818 000	6 600 000	8 732 000	7 460 000
Total Long-Term Debt	3 505 000	4 060 000	2 807 000	424 000
Total Current Debt	9 838 000	10 956 000	12 147 000	5 240 000
Total Equity and Debt	22 161 000	21 616 000	23 686 000	13 124 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 902 000	44 076 000	43 358 000	33 230 000
Other Income	365 000	300 000	202 000	72 000
Revenue	51 267 000	44 376 000	43 560 000	33 302 000
Cost of Goods Sold	253 000	302 000	1 419 000	0
Salary Costs	29 599 000	27 785 000	24 035 000	20 235 000
Depreciation	1 269 000	1 155 000	562 000	321 000
Impairment	0	0	0	0
Expenditure	42 772 000	40 240 000	36 366 000	29 625 000
Operating Profit	8 495 000	4 137 000	7 194 000	3 676 000
Financial Income	77 000	202 000	−5 000	64 000
Financial Costs	747 000	763 000	651 000	596 000
Financial Balance	−670 000	−561 000	−656 000	−532 000
Dividends	0	0	0	0
Net Income	7 825 000	3 576 000	6 537 000	3 144 000

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	4 498 000	5 445 000	3 787 000	666 000
Total Tangible Assets	4 498 000	5 445 000	3 787 000	666 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 498 000	5 445 000	3 787 000	666 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 255 000	693 000	842 000	625 000
Total Current Assets	17 663 000	16 171 000	19 899 000	12 458 000
Total Assets	22 161 000	21 616 000	23 686 000	13 124 000
Total Equity	8 818 000	6 600 000	8 732 000	7 460 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 505 000	4 060 000	2 807 000	424 000
Creditors	2 165 000	2 304 000	2 444 000	486 000
Unpaid Taxes	3 522 000	2 765 000	2 978 000	2 253 000
Dividends	0	0	0	0
Other Current Debt	4 152 000	4 369 000	3 275 000	1 722 000
Total Current Debt	9 838 000	10 956 000	12 147 000	5 240 000
Total Equity and Debt	22 161 000	21 616 000	23 686 000	13 124 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,74 %	54,18 %	74,86 %	42,14 %
Debt-to-Equity Ratio	0,4	0,62	0,32	0,06
Operating Profit Margin	16,57 %	9,32 %	16,52 %	11,04 %
Current Ratio	1,8	1,48	1,64	2,38
Quick Ratio	1,8	1,48	1,64	2,38
Equity Ratio	0,4	0,31	0,37	0,57
Gross Profit Margin	99,51 %	99,32 %	96,74 %	100 %