ROY BJARNE HILSTAD

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2016	2015	2014	2013
Revenue	393 000	409 000	314 000	327 000
Net Income	366 000	383 000	285 000	306 000
Total Assets	92 000	162 000	84 000	104 000
Total Equity	0	66 000	13 000	27 000

Income (NOK)	2016	2015	2014	2013
Revenue	393 000	409 000	314 000	327 000
Expenditure	27 000	26 000	29 000	21 000
Operating Profit	366 000	383 000	285 000	306 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	366 000	383 000	285 000	306 000
Tax	0	0	0	0
Net Income	366 000	383 000	285 000	306 000

Balance (NOK)	2016	2015	2014	2013
Total Fixed Assets	0	0	0	0
Total Current Assets	92 000	162 000	84 000	104 000
Total Assets	92 000	162 000	84 000	104 000
Total Retained Equity	0	66 000	13 000	27 000
Total Equity	0	66 000	13 000	27 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	92 000	96 000	72 000	77 000
Total Equity and Debt	92 000	162 000	84 000	104 000

Cash flow (NOK)	2016	2015	2014	2013
Sales Income	393 000	409 000	314 000	327 000
Other Income	0	0	0	0
Revenue	393 000	409 000	314 000	327 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	27 000	26 000	29 000	21 000
Operating Profit	366 000	383 000	285 000	306 000
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	366 000	383 000	285 000	306 000

Balance details (NOK)	2016	2015	2014	2013
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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	92 000	96 000	72 000	77 000
Total Current Assets	92 000	162 000	84 000	104 000
Total Assets	92 000	162 000	84 000	104 000
Total Equity	0	66 000	13 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	92 000	96 000	72 000	77 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	92 000	96 000	72 000	77 000
Total Equity and Debt	92 000	162 000	84 000	104 000

Financial indicators	2016	2015	2014	2013
Return on Equity	-	580,3 %	2 192,31 %	1 133,33 %
Debt-to-Equity Ratio	-	0	0	0
Operating Profit Margin	93,13 %	93,64 %	90,76 %	93,58 %
Current Ratio	1	1,69	1,17	1,35
Quick Ratio	1	1,69	1,17	1,35
Equity Ratio	0	0,41	0,15	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %