JURISTENES UTDANNINGSSENTER

0164 OSLO

Finances

Share Ownership

Return on Equity

18,77 %

Current Ratio

2,23

Debt-to-Equity Ratio

Key figures (NOK)	2012	2007	2006	2005
Revenue	46 578 000	25 581 000	23 923 000	22 942 000
Net Income	2 265 000	740 000	−65 000	−140 000
Total Assets	21 019 000	15 130 000	14 365 000	11 149 000
Total Equity	12 066 000	6 485 000	5 745 000	5 810 000

Income (NOK)	2012	2007	2006	2005
Revenue	46 578 000	25 581 000	23 923 000	22 942 000
Expenditure	44 657 000	25 194 000	24 168 000	23 204 000
Operating Profit	1 921 000	386 000	−245 000	−262 000
Financial Income	381 000	377 000	207 000	153 000
Financial Costs	38 000	24 000	26 000	31 000
Financial Balance	343 000	353 000	181 000	122 000
Earnings Before Tax	2 265 000	740 000	−65 000	−140 000
Tax	0	0	0	0
Net Income	2 265 000	740 000	−65 000	−140 000

Balance (NOK)	2012	2007	2006	2005
Total Fixed Assets	1 026 000	176 000	266 000	146 000
Total Current Assets	19 993 000	14 954 000	14 099 000	11 003 000
Total Assets	21 019 000	15 130 000	14 365 000	11 149 000
Total Retained Equity	11 566 000	5 985 000	5 245 000	5 310 000
Total Equity	12 066 000	6 485 000	5 745 000	5 810 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 953 000	8 645 000	8 620 000	5 339 000
Total Equity and Debt	21 019 000	15 130 000	14 365 000	11 149 000

Cash flow (NOK)	2012	2007	2006	2005
Sales Income	46 560 000	0	0	22 917 000
Other Income	18 000	25 581 000	23 923 000	25 000
Revenue	46 578 000	25 581 000	23 923 000	22 942 000
Cost of Goods Sold	4 717 000	0	0	0
Salary Costs	11 754 000	8 329 000	7 188 000	6 830 000
Depreciation	654 000	0	69 000	45 000
Impairment	0	0	0	0
Expenditure	44 657 000	25 194 000	24 168 000	23 204 000
Operating Profit	1 921 000	386 000	−245 000	−262 000
Financial Income	381 000	377 000	207 000	153 000
Financial Costs	38 000	24 000	26 000	31 000
Financial Balance	343 000	353 000	181 000	122 000
Dividends	0	0	0	0
Net Income	2 265 000	740 000	−65 000	−140 000

Balance details (NOK)	2012	2007	2006	2005
Goodwill	0	0	0	0
Total Intangible Assets	677 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	348 000	176 000	266 000	146 000
Total Tangible Assets	348 000	176 000	266 000	146 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 026 000	176 000	266 000	146 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 956 000	10 576 000	0	0
Total Current Assets	19 993 000	14 954 000	14 099 000	11 003 000
Total Assets	21 019 000	15 130 000	14 365 000	11 149 000
Total Equity	12 066 000	6 485 000	5 745 000	5 810 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 036 000	1 872 000	2 367 000	1 204 000
Unpaid Taxes	2 728 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 188 000	6 773 000	6 253 000	4 135 000
Total Current Debt	8 953 000	8 645 000	8 620 000	5 339 000
Total Equity and Debt	21 019 000	15 130 000	14 365 000	11 149 000

Financial indicators	2012	2007	2006	2005
Return on Equity	18,77 %	11,41 %	−1,13 %	−2,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,12 %	1,51 %	−1,02 %	−1,14 %
Current Ratio	2,23	1,73	1,64	2,06
Quick Ratio	2,23	1,73	1,64	2,06
Equity Ratio	0,57	0,43	0,4	0,52
Gross Profit Margin	89,87 %	100 %	100 %	100 %