ADVOKATFIRMAET SCHJØDT AS

0160 OSLO

Finances

Return on Equity

116,7 %

Current Ratio

3,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 743 449 000	1 568 536 000	1 395 877 000	1 062 627 000
Net Income	1 175 038 000	1 022 681 000	855 001 000	715 025 000
Total Assets	1 399 482 000	1 256 623 000	1 078 618 000	779 693 000
Total Equity	1 006 926 000	871 696 000	752 302 000	664 511 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 743 449 000	1 568 536 000	1 395 877 000	1 062 627 000
Expenditure	530 680 000	525 745 000	504 225 000	349 188 000
Operating Profit	1 212 769 000	1 042 791 000	891 652 000	713 439 000
Financial Income	19 578 000	23 177 000	8 206 000	3 940 000
Financial Costs	14 935 000	1 820 000	2 622 000	774 000
Financial Balance	4 643 000	21 357 000	5 584 000	3 166 000
Earnings Before Tax	1 217 412 000	1 064 148 000	897 236 000	716 604 000
Tax	42 374 000	41 467 000	42 235 000	1 580 000
Net Income	1 175 038 000	1 022 681 000	855 001 000	715 025 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	82 539 000	50 886 000	31 876 000	18 910 000
Total Current Assets	1 316 943 000	1 205 737 000	1 046 742 000	760 783 000
Total Assets	1 399 482 000	1 256 623 000	1 078 618 000	779 693 000
Total Retained Equity	994 640 000	861 321 000	744 434 000	663 771 000
Total Equity	1 006 926 000	871 696 000	752 302 000	664 511 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	392 555 000	384 928 000	326 316 000	115 182 000
Total Equity and Debt	1 399 482 000	1 256 623 000	1 078 618 000	779 693 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 743 449 000	1 568 536 000	1 366 321 000	1 062 823 000
Other Income	0	0	29 555 000	−196 000
Revenue	1 743 449 000	1 568 536 000	1 395 877 000	1 062 627 000
Cost of Goods Sold	0	0	0	0
Salary Costs	417 017 000	387 308 000	361 266 000	258 715 000
Depreciation	8 971 000	9 526 000	9 294 000	6 748 000
Impairment	0	0	0	0
Expenditure	530 680 000	525 745 000	504 225 000	349 188 000
Operating Profit	1 212 769 000	1 042 791 000	891 652 000	713 439 000
Financial Income	19 578 000	23 177 000	8 206 000	3 940 000
Financial Costs	14 935 000	1 820 000	2 622 000	774 000
Financial Balance	4 643 000	21 357 000	5 584 000	3 166 000
Dividends	0	0	0	0
Net Income	1 175 038 000	1 022 681 000	855 001 000	715 025 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	47 163 000	25 801 000	26 539 000	17 979 000
Total Tangible Assets	47 163 000	25 801 000	26 539 000	17 979 000
Total Fiancial Fixed Assets	35 362 000	25 085 000	5 337 000	931 000
Total Fixed Assets	82 539 000	50 886 000	31 876 000	18 910 000
Stock	0	0	0	0
Total Investments	330 000	589 000	780 000	877 000
Cash, Bank	453 402 000	515 727 000	522 645 000	350 029 000
Total Current Assets	1 316 943 000	1 205 737 000	1 046 742 000	760 783 000
Total Assets	1 399 482 000	1 256 623 000	1 078 618 000	779 693 000
Total Equity	1 006 926 000	871 696 000	752 302 000	664 511 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	40 985 000	20 479 000	8 764 000	14 445 000
Unpaid Taxes	85 356 000	94 989 000	89 216 000	60 010 000
Dividends	0	0	0	0
Other Current Debt	57 902 000	58 636 000	53 172 000	33 638 000
Total Current Debt	392 555 000	384 928 000	326 316 000	115 182 000
Total Equity and Debt	1 399 482 000	1 256 623 000	1 078 618 000	779 693 000

Financial indicators	2022	2021	2020	2019
Return on Equity	116,7 %	117,32 %	113,65 %	107,6 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	69,56 %	66,48 %	63,88 %	67,14 %
Current Ratio	3,35	3,13	3,21	6,61
Quick Ratio	3,35	3,13	3,21	6,61
Equity Ratio	0,72	0,69	0,7	0,85
Gross Profit Margin	100 %	100 %	100 %	100 %