ADVOKATFIRMAET ELISABETH SJØLIE SKOVDAHL

1511 MOSS

Finances

Share Ownership

Return on Equity

16,42 %

Current Ratio

4,7

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	787 000	712 000	698 000	1 024 000
Net Income	45 000	138 000	192 000	541 000
Total Assets	407 000	622 000	560 000	530 000
Total Equity	274 000	442 000	446 000	188 000

Income (NOK)	2022	2021	2020	2019
Revenue	787 000	712 000	698 000	1 024 000
Expenditure	742 000	573 000	506 000	482 000
Operating Profit	45 000	138 000	192 000	542 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−2 000
Earnings Before Tax	45 000	138 000	192 000	541 000
Tax	0	0	0	0
Net Income	45 000	138 000	192 000	541 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	204 000	204 000	204 000	204 000
Total Current Assets	202 000	418 000	356 000	325 000
Total Assets	407 000	622 000	560 000	530 000
Total Retained Equity	274 000	442 000	446 000	188 000
Total Equity	274 000	442 000	446 000	188 000
Total Long-Term Debt	90 000	90 000	90 000	90 000
Total Current Debt	43 000	90 000	24 000	251 000
Total Equity and Debt	407 000	622 000	560 000	530 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	611 000	438 000	317 000	401 000
Other Income	176 000	274 000	381 000	623 000
Revenue	787 000	712 000	698 000	1 024 000
Cost of Goods Sold	0	0	0	0
Salary Costs	211 000	75 000	0	0
Depreciation	0	0	0	4 000
Impairment	0	0	0	0
Expenditure	742 000	573 000	506 000	482 000
Operating Profit	45 000	138 000	192 000	542 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−2 000
Dividends	0	0	0	0
Net Income	45 000	138 000	192 000	541 000

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	24 000	24 000	24 000	24 000
Total Tangible Assets	24 000	24 000	24 000	24 000
Total Fiancial Fixed Assets	181 000	181 000	181 000	181 000
Total Fixed Assets	204 000	204 000	204 000	204 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	61 000	294 000	247 000	252 000
Total Current Assets	202 000	418 000	356 000	325 000
Total Assets	407 000	622 000	560 000	530 000
Total Equity	274 000	442 000	446 000	188 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	90 000	90 000	90 000	90 000
Creditors	3 000	0	24 000	0
Unpaid Taxes	22 000	44 000	0	7 000
Dividends	0	0	0	0
Other Current Debt	17 000	47 000	0	244 000
Total Current Debt	43 000	90 000	24 000	251 000
Total Equity and Debt	407 000	622 000	560 000	530 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,42 %	31,22 %	43,05 %	287,77 %
Debt-to-Equity Ratio	0,33	0,2	0,2	0,48
Operating Profit Margin	5,72 %	19,38 %	27,51 %	52,93 %
Current Ratio	4,7	4,64	14,83	1,29
Quick Ratio	4,7	4,64	14,83	1,29
Equity Ratio	0,67	0,71	0,8	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %