G-EIENDOM GUDBRANDSEN

1782 HALDEN

Finances

Share Ownership

Return on Equity

191,78 %

Current Ratio

0,8

Debt-to-Equity Ratio

Key figures (NOK)	2012	2011	2010	2009
Revenue	591 000	2 256 000	1 989 000	2 041 000
Net Income	280 000	1 387 000	1 115 000	1 435 000
Total Assets	400 000	1 243 000	708 000	698 000
Total Equity	146 000	1 025 000	520 000	570 000

Income (NOK)	2012	2011	2010	2009
Revenue	591 000	2 256 000	1 989 000	2 041 000
Expenditure	301 000	883 000	885 000	617 000
Operating Profit	290 000	1 373 000	1 105 000	1 424 000
Financial Income	10 000	15 000	10 000	13 000
Financial Costs	21 000	1 000	0	2 000
Financial Balance	−11 000	14 000	10 000	11 000
Earnings Before Tax	280 000	1 387 000	1 115 000	1 435 000
Tax	0	0	0	0
Net Income	280 000	1 387 000	1 115 000	1 435 000

Balance (NOK)	2012	2011	2010	2009
Total Fixed Assets	198 000	237 000	277 000	316 000
Total Current Assets	203 000	1 006 000	431 000	382 000
Total Assets	400 000	1 243 000	708 000	698 000
Total Retained Equity	146 000	1 025 000	520 000	570 000
Total Equity	146 000	1 025 000	520 000	570 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	254 000	218 000	188 000	128 000
Total Equity and Debt	400 000	1 243 000	708 000	698 000

Cash flow (NOK)	2012	2011	2010	2009
Sales Income	292 000	1 756 000	1 773 000	1 837 000
Other Income	299 000	500 000	216 000	204 000
Revenue	591 000	2 256 000	1 989 000	2 041 000
Cost of Goods Sold	12 000	65 000	4 000	157 000
Salary Costs	−12 000	372 000	395 000	0
Depreciation	40 000	40 000	40 000	40 000
Impairment	0	0	0	0
Expenditure	301 000	883 000	885 000	617 000
Operating Profit	290 000	1 373 000	1 105 000	1 424 000
Financial Income	10 000	15 000	10 000	13 000
Financial Costs	21 000	1 000	0	2 000
Financial Balance	−11 000	14 000	10 000	11 000
Dividends	0	0	0	0
Net Income	280 000	1 387 000	1 115 000	1 435 000

Balance details (NOK)	2012	2011	2010	2009
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	198 000	237 000	277 000	316 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	198 000	237 000	277 000	316 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	198 000	237 000	277 000	316 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	151 000	145 000	111 000	62 000
Total Current Assets	203 000	1 006 000	431 000	382 000
Total Assets	400 000	1 243 000	708 000	698 000
Total Equity	146 000	1 025 000	520 000	570 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	8 000	1 000	0
Unpaid Taxes	182 000	60 000	113 000	95 000
Dividends	0	0	0	0
Other Current Debt	72 000	150 000	74 000	33 000
Total Current Debt	254 000	218 000	188 000	128 000
Total Equity and Debt	400 000	1 243 000	708 000	698 000

Financial indicators	2012	2011	2010	2009
Return on Equity	191,78 %	135,32 %	214,42 %	251,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	49,07 %	60,86 %	55,56 %	69,77 %
Current Ratio	0,8	4,61	2,29	2,98
Quick Ratio	0,8	4,61	2,29	2,98
Equity Ratio	0,37	0,82	0,73	0,82
Gross Profit Margin	97,97 %	97,12 %	99,8 %	92,31 %