HANS KROKNES

6683 VÅGLAND

Finances

Share Ownership

Return on Equity

693,4 %

Current Ratio

0,54

Debt-to-Equity Ratio

Key figures (NOK)	2006	2005	2004	2003
Revenue	1 437 000	1 152 000	1 101 000	1 052 000
Net Income	735 000	611 000	625 000	670 000
Total Assets	255 000	272 000	209 000	412 000
Total Equity	106 000	155 000	74 000	132 000

Income (NOK)	2006	2005	2004	2003
Revenue	1 437 000	1 152 000	1 101 000	1 052 000
Expenditure	701 000	540 000	475 000	388 000
Operating Profit	737 000	611 000	626 000	664 000
Financial Income	3 000	0	0	7 000
Financial Costs	5 000	1 000	1 000	1 000
Financial Balance	−2 000	−1 000	−1 000	6 000
Earnings Before Tax	735 000	611 000	625 000	670 000
Tax	0	0	0	0
Net Income	735 000	611 000	625 000	670 000

Balance (NOK)	2006	2005	2004	2003
Total Fixed Assets	174 000	217 000	160 000	108 000
Total Current Assets	81 000	54 000	49 000	305 000
Total Assets	255 000	272 000	209 000	412 000
Total Retained Equity	106 000	155 000	74 000	132 000
Total Equity	106 000	155 000	74 000	132 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	149 000	117 000	136 000	280 000
Total Equity and Debt	255 000	272 000	209 000	412 000

Cash flow (NOK)	2006	2005	2004	2003
Sales Income	1 437 000	1 152 000	1 101 000	1 052 000
Other Income	0	0	0	0
Revenue	1 437 000	1 152 000	1 101 000	1 052 000
Cost of Goods Sold	0	0	0	0
Salary Costs	414 000	270 000	246 000	131 000
Depreciation	35 000	66 000	42 000	30 000
Impairment	0	0	0	0
Expenditure	701 000	540 000	475 000	388 000
Operating Profit	737 000	611 000	626 000	664 000
Financial Income	3 000	0	0	7 000
Financial Costs	5 000	1 000	1 000	1 000
Financial Balance	−2 000	−1 000	−1 000	6 000
Dividends	0	0	0	0
Net Income	735 000	611 000	625 000	670 000

Balance details (NOK)	2006	2005	2004	2003
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	217 000	160 000	108 000
Fixtures	174 000	0	0	0
Total Tangible Assets	174 000	217 000	160 000	108 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	174 000	217 000	160 000	108 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	81 000	54 000	49 000	305 000
Total Assets	255 000	272 000	209 000	412 000
Total Equity	106 000	155 000	74 000	132 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	48 000	17 000	54 000	28 000
Unpaid Taxes	60 000	58 000	42 000	225 000
Dividends	0	0	0	0
Other Current Debt	41 000	42 000	40 000	28 000
Total Current Debt	149 000	117 000	136 000	280 000
Total Equity and Debt	255 000	272 000	209 000	412 000

Financial indicators	2006	2005	2004	2003
Return on Equity	693,4 %	394,19 %	844,59 %	507,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	51,29 %	53,04 %	56,86 %	63,12 %
Current Ratio	0,54	0,46	0,36	1,09
Quick Ratio	0,54	0,46	0,36	1,09
Equity Ratio	0,42	0,57	0,35	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %