BRAUTES KONSULENTTJENESTER

0771 OSLO

Finances

Share Ownership

Return on Equity

302,13 %

Current Ratio

0,08

Debt-to-Equity Ratio

Key figures (NOK)	2011	2010	2009	2008
Revenue	318 000	723 000	1 004 000	948 000
Net Income	142 000	304 000	157 000	180 000
Total Assets	71 000	85 000	189 000	259 000
Total Equity	47 000	−92 000	−5 000	85 000

Income (NOK)	2011	2010	2009	2008
Revenue	318 000	723 000	1 004 000	948 000
Expenditure	170 000	417 000	839 000	770 000
Operating Profit	147 000	306 000	165 000	179 000
Financial Income	0	0	0	1 000
Financial Costs	5 000	2 000	9 000	0
Financial Balance	−5 000	−2 000	−9 000	1 000
Earnings Before Tax	142 000	304 000	157 000	180 000
Tax	0	0	0	0
Net Income	142 000	304 000	157 000	180 000

Balance (NOK)	2011	2010	2009	2008
Total Fixed Assets	70 000	72 000	90 000	113 000
Total Current Assets	2 000	13 000	99 000	146 000
Total Assets	71 000	85 000	189 000	259 000
Total Retained Equity	47 000	−92 000	−5 000	85 000
Total Equity	47 000	−92 000	−5 000	85 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	24 000	177 000	194 000	173 000
Total Equity and Debt	71 000	85 000	189 000	259 000

Cash flow (NOK)	2011	2010	2009	2008
Sales Income	318 000	723 000	1 004 000	948 000
Other Income	0	0	0	0
Revenue	318 000	723 000	1 004 000	948 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	225 000	483 000	455 000
Depreciation	17 000	18 000	23 000	28 000
Impairment	0	0	0	0
Expenditure	170 000	417 000	839 000	770 000
Operating Profit	147 000	306 000	165 000	179 000
Financial Income	0	0	0	1 000
Financial Costs	5 000	2 000	9 000	0
Financial Balance	−5 000	−2 000	−9 000	1 000
Dividends	0	0	0	0
Net Income	142 000	304 000	157 000	180 000

Balance details (NOK)	2011	2010	2009	2008
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	70 000	72 000	90 000	113 000
Total Tangible Assets	70 000	72 000	90 000	113 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	70 000	72 000	90 000	113 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	12 000	1 000	24 000
Total Current Assets	2 000	13 000	99 000	146 000
Total Assets	71 000	85 000	189 000	259 000
Total Equity	47 000	−92 000	−5 000	85 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	19 000	85 000	59 000	6 000
Unpaid Taxes	5 000	73 000	62 000	125 000
Dividends	0	0	0	0
Other Current Debt	0	20 000	73 000	43 000
Total Current Debt	24 000	177 000	194 000	173 000
Total Equity and Debt	71 000	85 000	189 000	259 000

Financial indicators	2011	2010	2009	2008
Return on Equity	302,13 %	−330,43 %	−3 140 %	211,76 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	46,23 %	42,32 %	16,43 %	18,88 %
Current Ratio	0,08	0,07	0,51	0,84
Quick Ratio	0,08	0,07	0,51	0,84
Equity Ratio	0,66	−1,08	−0,03	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %