SANDNES AUDUN

6142 EIDSÅ

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2012	2011	2010	2009
Revenue	38 000	47 000	59 000	23 000
Net Income	24 000	36 000	54 000	16 000
Total Assets	7 000	14 000	15 000	6 000
Total Equity	0	3 000	1 000	0

Income (NOK)	2012	2011	2010	2009
Revenue	38 000	47 000	59 000	23 000
Expenditure	14 000	11 000	5 000	6 000
Operating Profit	24 000	36 000	54 000	16 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	24 000	36 000	54 000	16 000
Tax	0	0	0	0
Net Income	24 000	36 000	54 000	16 000

Balance (NOK)	2012	2011	2010	2009
Total Fixed Assets	0	0	0	0
Total Current Assets	7 000	14 000	15 000	6 000
Total Assets	7 000	14 000	15 000	6 000
Total Retained Equity	0	3 000	1 000	0
Total Equity	0	3 000	1 000	0
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 000	11 000	14 000	5 000
Total Equity and Debt	7 000	14 000	15 000	6 000

Cash flow (NOK)	2012	2011	2010	2009
Sales Income	32 000	41 000	53 000	17 000
Other Income	6 000	6 000	6 000	6 000
Revenue	38 000	47 000	59 000	23 000
Cost of Goods Sold	4 000	0	0	0
Salary Costs	1 000	1 000	1 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	14 000	11 000	5 000	6 000
Operating Profit	24 000	36 000	54 000	16 000
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	24 000	36 000	54 000	16 000

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	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	2 000	0	5 000	0
Total Current Assets	7 000	14 000	15 000	6 000
Total Assets	7 000	14 000	15 000	6 000
Total Equity	0	3 000	1 000	0
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	7 000	11 000	14 000	5 000
Total Current Debt	7 000	11 000	14 000	5 000
Total Equity and Debt	7 000	14 000	15 000	6 000

Financial indicators	2012	2011	2010	2009
Return on Equity	-	1 200 %	5 400 %	-
Debt-to-Equity Ratio	-	0	0	-
Operating Profit Margin	63,16 %	76,6 %	91,53 %	69,57 %
Current Ratio	1	1,27	1,07	1,2
Quick Ratio	1	1,27	1,07	1,2
Equity Ratio	0	0,21	0,07	0
Gross Profit Margin	89,47 %	100 %	100 %	100 %