NORDBERG AUTOSENTER Per Magne Storkjørren

2693 NORDBERG

Finances

Share Ownership

Return on Equity

47,21 %

Current Ratio

4,7

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2010	2009	2008	2007
Revenue	8 989 000	8 473 000	9 399 000	8 666 000
Net Income	634 000	689 000	587 000	594 000
Total Assets	2 267 000	2 509 000	2 428 000	2 609 000
Total Equity	1 343 000	1 401 000	1 343 000	1 346 000

Income (NOK)	2010	2009	2008	2007
Revenue	8 989 000	8 473 000	9 399 000	8 666 000
Expenditure	8 315 000	7 732 000	8 742 000	8 009 000
Operating Profit	675 000	741 000	657 000	657 000
Financial Income	1 000	1 000	5 000	2 000
Financial Costs	42 000	54 000	76 000	65 000
Financial Balance	−41 000	−53 000	−71 000	−63 000
Earnings Before Tax	634 000	689 000	587 000	594 000
Tax	0	0	0	0
Net Income	634 000	689 000	587 000	594 000

Balance (NOK)	2010	2009	2008	2007
Total Fixed Assets	702 000	792 000	908 000	1 028 000
Total Current Assets	1 565 000	1 717 000	1 520 000	1 582 000
Total Assets	2 267 000	2 509 000	2 428 000	2 609 000
Total Retained Equity	1 343 000	1 401 000	1 343 000	1 346 000
Total Equity	1 343 000	1 401 000	1 343 000	1 346 000
Total Long-Term Debt	591 000	705 000	808 000	900 000
Total Current Debt	333 000	403 000	277 000	363 000
Total Equity and Debt	2 267 000	2 509 000	2 428 000	2 609 000

Cash flow (NOK)	2010	2009	2008	2007
Sales Income	8 986 000	8 470 000	9 395 000	8 662 000
Other Income	3 000	4 000	4 000	4 000
Revenue	8 989 000	8 473 000	9 399 000	8 666 000
Cost of Goods Sold	7 808 000	7 198 000	8 190 000	7 486 000
Salary Costs	160 000	176 000	193 000	181 000
Depreciation	107 000	116 000	120 000	112 000
Impairment	0	0	0	0
Expenditure	8 315 000	7 732 000	8 742 000	8 009 000
Operating Profit	675 000	741 000	657 000	657 000
Financial Income	1 000	1 000	5 000	2 000
Financial Costs	42 000	54 000	76 000	65 000
Financial Balance	−41 000	−53 000	−71 000	−63 000
Dividends	0	0	0	0
Net Income	634 000	689 000	587 000	594 000

Balance details (NOK)	2010	2009	2008	2007
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	666 000	745 000	824 000	902 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	47 000	84 000	126 000
Total Tangible Assets	702 000	792 000	908 000	1 028 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	702 000	792 000	908 000	1 028 000
Stock	927 000	964 000	837 000	916 000
Total Investments	0	0	0	0
Cash, Bank	616 000	699 000	658 000	0
Total Current Assets	1 565 000	1 717 000	1 520 000	1 582 000
Total Assets	2 267 000	2 509 000	2 428 000	2 609 000
Total Equity	1 343 000	1 401 000	1 343 000	1 346 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	591 000	705 000	808 000	900 000
Creditors	318 000	395 000	221 000	350 000
Unpaid Taxes	7 000	0	41 000	1 000
Dividends	0	0	0	0
Other Current Debt	8 000	8 000	15 000	12 000
Total Current Debt	333 000	403 000	277 000	363 000
Total Equity and Debt	2 267 000	2 509 000	2 428 000	2 609 000

Financial indicators	2010	2009	2008	2007
Return on Equity	47,21 %	49,18 %	43,71 %	44,13 %
Debt-to-Equity Ratio	0,44	0,5	0,6	0,67
Operating Profit Margin	7,51 %	8,75 %	6,99 %	7,58 %
Current Ratio	4,7	4,26	5,49	4,36
Quick Ratio	−2,63	−3,06	−2,71	−2,86
Equity Ratio	0,59	0,56	0,55	0,52
Gross Profit Margin	13,14 %	15,05 %	12,86 %	13,62 %