FAMILIEADVOKATEN SCHUMANN AS

8006 BODØ

Finances

Share Ownership

Return on Equity

12,62 %

Current Ratio

3,12

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 299 000	1 218 000	1 464 000	1 109 000
Net Income	152 000	334 000	648 000	154 000
Total Assets	1 767 000	1 993 000	2 148 000	1 387 000
Total Equity	1 204 000	1 052 000	719 000	371 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 299 000	1 218 000	1 464 000	1 109 000
Expenditure	1 101 000	705 000	621 000	914 000
Operating Profit	198 000	513 000	843 000	195 000
Financial Income	2 000	2 000	3 000	2 000
Financial Costs	3 000	1 000	20 000	23 000
Financial Balance	−1 000	1 000	−17 000	−21 000
Earnings Before Tax	198 000	515 000	825 000	174 000
Tax	46 000	181 000	178 000	20 000
Net Income	152 000	334 000	648 000	154 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	484 000	543 000	602 000
Total Current Assets	1 723 000	1 509 000	1 605 000	785 000
Total Assets	1 767 000	1 993 000	2 148 000	1 387 000
Total Retained Equity	1 104 000	952 000	619 000	271 000
Total Equity	1 204 000	1 052 000	719 000	371 000
Total Long-Term Debt	11 000	718 000	652 000	652 000
Total Current Debt	552 000	224 000	778 000	365 000
Total Equity and Debt	1 767 000	1 993 000	2 148 000	1 387 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 299 000	1 218 000	1 464 000	1 108 000
Other Income	0	0	0	0
Revenue	1 299 000	1 218 000	1 464 000	1 109 000
Cost of Goods Sold	1 000	10 000	0	−2 000
Salary Costs	442 000	280 000	227 000	242 000
Depreciation	15 000	59 000	59 000	60 000
Impairment	0	0	0	0
Expenditure	1 101 000	705 000	621 000	914 000
Operating Profit	198 000	513 000	843 000	195 000
Financial Income	2 000	2 000	3 000	2 000
Financial Costs	3 000	1 000	20 000	23 000
Financial Balance	−1 000	1 000	−17 000	−21 000
Dividends	0	0	300 000	150 000
Net Income	152 000	334 000	648 000	154 000

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	484 000	543 000	602 000
Total Tangible Assets	0	484 000	543 000	602 000
Total Fiancial Fixed Assets	44 000	0	0	0
Total Fixed Assets	44 000	484 000	543 000	602 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 277 000	1 202 000	1 254 000	469 000
Total Current Assets	1 723 000	1 509 000	1 605 000	785 000
Total Assets	1 767 000	1 993 000	2 148 000	1 387 000
Total Equity	1 204 000	1 052 000	719 000	371 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	718 000	652 000	652 000
Creditors	63 000	21 000	161 000	46 000
Unpaid Taxes	211 000	50 000	131 000	75 000
Dividends	0	0	300 000	150 000
Other Current Debt	240 000	22 000	8 000	73 000
Total Current Debt	552 000	224 000	778 000	365 000
Total Equity and Debt	1 767 000	1 993 000	2 148 000	1 387 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,62 %	31,75 %	90,13 %	41,51 %
Debt-to-Equity Ratio	0,01	0,68	0,91	1,76
Operating Profit Margin	15,24 %	42,12 %	57,58 %	17,58 %
Current Ratio	3,12	6,74	2,06	2,15
Quick Ratio	3,12	6,74	2,06	2,15
Equity Ratio	0,68	0,53	0,33	0,27
Gross Profit Margin	99,92 %	99,18 %	100 %	100,18 %