BERNT OLAV KARLGÅRD

7660 VUKU

Finances

Share Ownership

Return on Equity

6,51 %

Current Ratio

21,47

Debt-to-Equity Ratio

Key figures (NOK)	2012	2011	2010	2009
Revenue	67 000	1 068 000	712 000	800 000
Net Income	20 000	635 000	344 000	191 000
Total Assets	322 000	622 000	494 000	399 000
Total Equity	307 000	492 000	360 000	197 000

Income (NOK)	2012	2011	2010	2009
Revenue	67 000	1 068 000	712 000	800 000
Expenditure	47 000	433 000	367 000	609 000
Operating Profit	20 000	635 000	344 000	191 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	20 000	635 000	344 000	191 000
Tax	0	0	0	0
Net Income	20 000	635 000	344 000	191 000

Balance (NOK)	2012	2011	2010	2009
Total Fixed Assets	0	21 000	29 000	24 000
Total Current Assets	322 000	601 000	465 000	375 000
Total Assets	322 000	622 000	494 000	399 000
Total Retained Equity	307 000	492 000	360 000	197 000
Total Equity	307 000	492 000	360 000	197 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	15 000	130 000	134 000	202 000
Total Equity and Debt	322 000	622 000	494 000	399 000

Cash flow (NOK)	2012	2011	2010	2009
Sales Income	67 000	1 068 000	712 000	800 000
Other Income	0	0	0	0
Revenue	67 000	1 068 000	712 000	800 000
Cost of Goods Sold	0	0	0	0
Salary Costs	45 000	196 000	134 000	320 000
Depreciation	0	9 000	13 000	28 000
Impairment	0	0	0	0
Expenditure	47 000	433 000	367 000	609 000
Operating Profit	20 000	635 000	344 000	191 000
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	20 000	635 000	344 000	191 000

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	21 000	29 000	24 000
Total Tangible Assets	0	21 000	29 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	21 000	29 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	322 000	601 000	465 000	375 000
Total Assets	322 000	622 000	494 000	399 000
Total Equity	307 000	492 000	360 000	197 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	15 000	130 000	134 000	174 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	29 000
Total Current Debt	15 000	130 000	134 000	202 000
Total Equity and Debt	322 000	622 000	494 000	399 000

Financial indicators	2012	2011	2010	2009
Return on Equity	6,51 %	129,07 %	95,56 %	96,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,85 %	59,46 %	48,31 %	23,88 %
Current Ratio	21,47	4,62	3,47	1,86
Quick Ratio	21,47	4,62	3,47	1,86
Equity Ratio	0,95	0,79	0,73	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %