COGITOR DA

1405 LANGHUS

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2007	2006	2005	2004
Revenue	5 328 000	4 969 000	5 554 000	5 063 000
Net Income	0	0	0	17 000
Total Assets	1 663 000	1 069 000	1 339 000	1 291 000
Total Equity	6 000	6 000	6 000	23 000

Income (NOK)	2007	2006	2005	2004
Revenue	5 328 000	4 969 000	5 554 000	5 063 000
Expenditure	5 332 000	4 970 000	5 554 000	5 046 000
Operating Profit	−3 000	−1 000	0	17 000
Financial Income	3 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	0	0
Earnings Before Tax	0	0	0	17 000
Tax	0	0	0	0
Net Income	0	0	0	17 000

Balance (NOK)	2007	2006	2005	2004
Total Fixed Assets	0	0	0	0
Total Current Assets	1 663 000	1 069 000	1 339 000	1 291 000
Total Assets	1 663 000	1 069 000	1 339 000	1 291 000
Total Retained Equity	0	0	0	17 000
Total Equity	6 000	6 000	6 000	23 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 657 000	1 063 000	1 333 000	1 268 000
Total Equity and Debt	1 663 000	1 069 000	1 339 000	1 291 000

Cash flow (NOK)	2007	2006	2005	2004
Sales Income	5 312 000	4 956 000	5 540 000	5 048 000
Other Income	16 000	13 000	14 000	14 000
Revenue	5 328 000	4 969 000	5 554 000	5 063 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 997 000	4 656 000	5 150 000	4 594 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 332 000	4 970 000	5 554 000	5 046 000
Operating Profit	−3 000	−1 000	0	17 000
Financial Income	3 000	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	0	0
Dividends	0	0	0	0
Net Income	0	0	0	17 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 663 000	1 069 000	1 339 000	1 291 000
Total Assets	1 663 000	1 069 000	1 339 000	1 291 000
Total Equity	6 000	6 000	6 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	434 000	341 000	476 000	305 000
Dividends	0	0	0	0
Other Current Debt	1 224 000	722 000	858 000	963 000
Total Current Debt	1 657 000	1 063 000	1 333 000	1 268 000
Total Equity and Debt	1 663 000	1 069 000	1 339 000	1 291 000

Financial indicators	2007	2006	2005	2004
Return on Equity	0 %	0 %	0 %	73,91 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,06 %	−0,02 %	0 %	0,34 %
Current Ratio	1	1,01	1	1,02
Quick Ratio	1	1,01	1	1,02
Equity Ratio	0	0,01	0	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %