STEINAR VÆGE

7200 KYRKSÆTERØRA

Finances

Share Ownership

Return on Equity

747,62 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2012	2011	2010	2009
Revenue	2 119 000	1 995 000	1 942 000	1 891 000
Net Income	785 000	619 000	671 000	745 000
Total Assets	414 000	444 000	449 000	539 000
Total Equity	105 000	65 000	170 000	145 000

Income (NOK)	2012	2011	2010	2009
Revenue	2 119 000	1 995 000	1 942 000	1 891 000
Expenditure	1 329 000	1 365 000	1 260 000	1 136 000
Operating Profit	789 000	630 000	682 000	756 000
Financial Income	1 000	1 000	0	0
Financial Costs	6 000	12 000	11 000	11 000
Financial Balance	−5 000	−11 000	−11 000	−11 000
Earnings Before Tax	785 000	619 000	671 000	745 000
Tax	0	0	0	0
Net Income	785 000	619 000	671 000	745 000

Balance (NOK)	2012	2011	2010	2009
Total Fixed Assets	0	16 000	47 000	60 000
Total Current Assets	414 000	427 000	402 000	479 000
Total Assets	414 000	444 000	449 000	539 000
Total Retained Equity	105 000	65 000	170 000	145 000
Total Equity	105 000	65 000	170 000	145 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	310 000	379 000	279 000	394 000
Total Equity and Debt	414 000	444 000	449 000	539 000

Cash flow (NOK)	2012	2011	2010	2009
Sales Income	2 112 000	1 995 000	1 942 000	1 891 000
Other Income	8 000	0	0	0
Revenue	2 119 000	1 995 000	1 942 000	1 891 000
Cost of Goods Sold	16 000	15 000	14 000	16 000
Salary Costs	898 000	896 000	863 000	839 000
Depreciation	16 000	6 000	13 000	8 000
Impairment	0	0	0	0
Expenditure	1 329 000	1 365 000	1 260 000	1 136 000
Operating Profit	789 000	630 000	682 000	756 000
Financial Income	1 000	1 000	0	0
Financial Costs	6 000	12 000	11 000	11 000
Financial Balance	−5 000	−11 000	−11 000	−11 000
Dividends	0	0	0	0
Net Income	785 000	619 000	671 000	745 000

Balance details (NOK)	2012	2011	2010	2009
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	16 000	47 000	60 000
Total Tangible Assets	0	16 000	47 000	60 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	16 000	47 000	60 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	31 000	0	0	0
Total Current Assets	414 000	427 000	402 000	479 000
Total Assets	414 000	444 000	449 000	539 000
Total Equity	105 000	65 000	170 000	145 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	31 000	5 000	90 000
Unpaid Taxes	129 000	106 000	96 000	89 000
Dividends	0	0	0	0
Other Current Debt	96 000	94 000	90 000	89 000
Total Current Debt	310 000	379 000	279 000	394 000
Total Equity and Debt	414 000	444 000	449 000	539 000

Financial indicators	2012	2011	2010	2009
Return on Equity	747,62 %	952,31 %	394,71 %	513,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,23 %	31,58 %	35,12 %	39,98 %
Current Ratio	1,34	1,13	1,44	1,22
Quick Ratio	1,34	1,13	1,44	1,22
Equity Ratio	0,25	0,15	0,38	0,27
Gross Profit Margin	99,24 %	99,25 %	99,28 %	99,15 %