EINAR DØSSLAND

0494 OSLO

Finances

Share Ownership

Return on Equity

522,26 %

Current Ratio

−0

Debt-to-Equity Ratio

Key figures (NOK)	2007	2006	2005	2004
Revenue	2 360 000	2 867 000	1 293 000	775 000
Net Income	1 666 000	2 271 000	732 000	366 000
Total Assets	299 000	575 000	592 000	421 000
Total Equity	319 000	376 000	500 000	371 000

Income (NOK)	2007	2006	2005	2004
Revenue	2 360 000	2 867 000	1 293 000	775 000
Expenditure	694 000	597 000	562 000	409 000
Operating Profit	1 666 000	2 271 000	732 000	366 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 666 000	2 271 000	732 000	366 000
Tax	0	0	0	0
Net Income	1 666 000	2 271 000	732 000	366 000

Balance (NOK)	2007	2006	2005	2004
Total Fixed Assets	299 000	79 000	98 000	130 000
Total Current Assets	0	496 000	493 000	291 000
Total Assets	299 000	575 000	592 000	421 000
Total Retained Equity	319 000	376 000	500 000	371 000
Total Equity	319 000	376 000	500 000	371 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−20 000	199 000	91 000	50 000
Total Equity and Debt	299 000	575 000	592 000	421 000

Cash flow (NOK)	2007	2006	2005	2004
Sales Income	2 360 000	2 867 000	1 293 000	775 000
Other Income	0	0	0	0
Revenue	2 360 000	2 867 000	1 293 000	775 000
Cost of Goods Sold	77 000	10 000	57 000	2 000
Salary Costs	45 000	4 000	12 000	0
Depreciation	86 000	20 000	32 000	37 000
Impairment	0	0	0	0
Expenditure	694 000	597 000	562 000	409 000
Operating Profit	1 666 000	2 271 000	732 000	366 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	1 666 000	2 271 000	732 000	366 000

Balance details (NOK)	2007	2006	2005	2004
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	299 000	79 000	98 000	130 000
Total Tangible Assets	299 000	79 000	98 000	130 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	299 000	79 000	98 000	130 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	0	496 000	493 000	291 000
Total Assets	299 000	575 000	592 000	421 000
Total Equity	319 000	376 000	500 000	371 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−20 000	199 000	91 000	50 000
Total Current Debt	−20 000	199 000	91 000	50 000
Total Equity and Debt	299 000	575 000	592 000	421 000

Financial indicators	2007	2006	2005	2004
Return on Equity	522,26 %	603,99 %	146,4 %	98,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	70,59 %	79,21 %	56,61 %	47,23 %
Current Ratio	−0	2,49	5,42	5,82
Quick Ratio	−0	2,49	5,42	5,82
Equity Ratio	1,07	0,65	0,84	0,88
Gross Profit Margin	96,74 %	99,65 %	95,59 %	99,74 %