GEIR HØYDALSVIK

6154 ØRSTA

Finances

Share Ownership

Return on Equity

17,67 %

Current Ratio

2,74

Debt-to-Equity Ratio

Key figures (NOK)	2007	2006	2005	2004
Revenue	76 000	74 000	107 000	97 000
Net Income	94 000	77 000	101 000	94 000
Total Assets	550 000	540 000	411 000	429 000
Total Equity	532 000	522 000	384 000	406 000

Income (NOK)	2007	2006	2005	2004
Revenue	76 000	74 000	107 000	97 000
Expenditure	7 000	9 000	13 000	10 000
Operating Profit	70 000	66 000	94 000	87 000
Financial Income	24 000	11 000	7 000	7 000
Financial Costs	0	0	0	0
Financial Balance	24 000	11 000	7 000	7 000
Earnings Before Tax	94 000	77 000	101 000	94 000
Tax	0	0	0	0
Net Income	94 000	77 000	101 000	94 000

Balance (NOK)	2007	2006	2005	2004
Total Fixed Assets	498 000	442 000	354 000	283 000
Total Current Assets	52 000	98 000	57 000	146 000
Total Assets	550 000	540 000	411 000	429 000
Total Retained Equity	532 000	522 000	0	0
Total Equity	532 000	522 000	384 000	406 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	19 000	18 000	26 000	23 000
Total Equity and Debt	550 000	540 000	411 000	429 000

Cash flow (NOK)	2007	2006	2005	2004
Sales Income	76 000	74 000	107 000	97 000
Other Income	0	0	0	0
Revenue	76 000	74 000	107 000	97 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	7 000	9 000	13 000	10 000
Operating Profit	70 000	66 000	94 000	87 000
Financial Income	24 000	11 000	7 000	7 000
Financial Costs	0	0	0	0
Financial Balance	24 000	11 000	7 000	7 000
Dividends	0	0	0	0
Net Income	94 000	77 000	101 000	94 000

Balance details (NOK)	2007	2006	2005	2004
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	498 000	442 000	354 000	283 000
Total Fixed Assets	498 000	442 000	354 000	283 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	52 000	98 000	57 000	146 000
Total Assets	550 000	540 000	411 000	429 000
Total Equity	532 000	522 000	384 000	406 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	19 000	18 000	26 000	23 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	19 000	18 000	26 000	23 000
Total Equity and Debt	550 000	540 000	411 000	429 000

Financial indicators	2007	2006	2005	2004
Return on Equity	17,67 %	14,75 %	26,3 %	23,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	92,11 %	89,19 %	87,85 %	89,69 %
Current Ratio	2,74	5,44	2,19	6,35
Quick Ratio	2,74	5,44	2,19	6,35
Equity Ratio	0,97	0,97	0,93	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %