BJØRG SANDBO KONSULENTTJENESTER

1178 OSLO

Finances

Share Ownership

Return on Equity

510,13 %

Current Ratio

2,55

Debt-to-Equity Ratio

Key figures (NOK)	2012	2011	2010	2009
Revenue	624 000	747 000	888 000	873 000
Net Income	403 000	483 000	570 000	490 000
Total Assets	130 000	203 000	215 000	223 000
Total Equity	79 000	91 000	129 000	121 000

Income (NOK)	2012	2011	2010	2009
Revenue	624 000	747 000	888 000	873 000
Expenditure	221 000	264 000	318 000	383 000
Operating Profit	403 000	483 000	570 000	490 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	403 000	483 000	570 000	490 000
Tax	0	0	0	0
Net Income	403 000	483 000	570 000	490 000

Balance (NOK)	2012	2011	2010	2009
Total Fixed Assets	0	0	0	63 000
Total Current Assets	130 000	203 000	215 000	160 000
Total Assets	130 000	203 000	215 000	223 000
Total Retained Equity	79 000	91 000	129 000	121 000
Total Equity	79 000	91 000	129 000	121 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	51 000	112 000	87 000	102 000
Total Equity and Debt	130 000	203 000	215 000	223 000

Cash flow (NOK)	2012	2011	2010	2009
Sales Income	624 000	747 000	786 000	873 000
Other Income	0	0	102 000	0
Revenue	624 000	747 000	888 000	873 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	45 000	46 000
Impairment	0	0	0	0
Expenditure	221 000	264 000	318 000	383 000
Operating Profit	403 000	483 000	570 000	490 000
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	403 000	483 000	570 000	490 000

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	63 000
Total Tangible Assets	0	0	0	63 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	63 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 000	46 000	68 000	53 000
Total Current Assets	130 000	203 000	215 000	160 000
Total Assets	130 000	203 000	215 000	223 000
Total Equity	79 000	91 000	129 000	121 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	14 000	8 000	6 000
Unpaid Taxes	0	18 000	20 000	32 000
Dividends	0	0	0	0
Other Current Debt	40 000	80 000	59 000	64 000
Total Current Debt	51 000	112 000	87 000	102 000
Total Equity and Debt	130 000	203 000	215 000	223 000

Financial indicators	2012	2011	2010	2009
Return on Equity	510,13 %	530,77 %	441,86 %	404,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	64,58 %	64,66 %	64,19 %	56,13 %
Current Ratio	2,55	1,81	2,47	1,57
Quick Ratio	2,55	1,81	2,47	1,57
Equity Ratio	0,61	0,45	0,6	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %