EIVIND BERGH-JACOBSEN

0860 OSLO

Finances

Share Ownership

Return on Equity

−1 320 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2017	2016	2015	2014
Revenue	25 000	303 000	385 000	581 000
Net Income	−132 000	79 000	180 000	308 000
Total Assets	10 000	146 000	221 000	235 000
Total Equity	10 000	124 000	206 000	190 000

Income (NOK)	2017	2016	2015	2014
Revenue	25 000	303 000	385 000	581 000
Expenditure	164 000	224 000	205 000	274 000
Operating Profit	−139 000	79 000	179 000	307 000
Financial Income	7 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	7 000	1 000	1 000	1 000
Earnings Before Tax	−132 000	79 000	180 000	308 000
Tax	0	0	0	0
Net Income	−132 000	79 000	180 000	308 000

Balance (NOK)	2017	2016	2015	2014
Total Fixed Assets	0	0	0	9 000
Total Current Assets	10 000	146 000	221 000	226 000
Total Assets	10 000	146 000	221 000	235 000
Total Retained Equity	10 000	124 000	206 000	190 000
Total Equity	10 000	124 000	206 000	190 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	22 000	16 000	45 000
Total Equity and Debt	10 000	146 000	221 000	235 000

Cash flow (NOK)	2017	2016	2015	2014
Sales Income	25 000	303 000	343 000	569 000
Other Income	0	0	42 000	12 000
Revenue	25 000	303 000	385 000	581 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	0	0	54 000
Depreciation	0	0	9 000	9 000
Impairment	0	0	0	0
Expenditure	164 000	224 000	205 000	274 000
Operating Profit	−139 000	79 000	179 000	307 000
Financial Income	7 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	7 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	−132 000	79 000	180 000	308 000

Balance details (NOK)	2017	2016	2015	2014
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	9 000
Total Tangible Assets	0	0	0	9 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	9 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 000	41 000	7 000	79 000
Total Current Assets	10 000	146 000	221 000	226 000
Total Assets	10 000	146 000	221 000	235 000
Total Equity	10 000	124 000	206 000	190 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	22 000	16 000	45 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	22 000	16 000	45 000
Total Equity and Debt	10 000	146 000	221 000	235 000

Financial indicators	2017	2016	2015	2014
Return on Equity	−1 320 %	63,71 %	87,38 %	162,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−556 %	26,07 %	46,49 %	52,84 %
Current Ratio	-	6,64	13,81	5,02
Quick Ratio	-	6,64	13,81	5,02
Equity Ratio	1	0,85	0,93	0,81
Gross Profit Margin	100 %	100 %	100 %	100 %