ANDERSEN'S AUTOMATER

9024 TOMASJORD

Finances

Share Ownership

Return on Equity

48,49 %

Current Ratio

6,7

Debt-to-Equity Ratio

Key figures (NOK)	2008	2007	2006	2005
Revenue	739 000	1 740 000	5 492 000	5 083 000
Net Income	161 000	133 000	1 537 000	1 574 000
Total Assets	389 000	917 000	1 302 000	1 011 000
Total Equity	332 000	876 000	1 210 000	767 000

Income (NOK)	2008	2007	2006	2005
Revenue	739 000	1 740 000	5 492 000	5 083 000
Expenditure	578 000	1 611 000	3 961 000	3 509 000
Operating Profit	161 000	129 000	1 531 000	1 574 000
Financial Income	1 000	4 000	5 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	4 000	5 000	0
Earnings Before Tax	161 000	133 000	1 537 000	1 574 000
Tax	0	0	0	0
Net Income	161 000	133 000	1 537 000	1 574 000

Balance (NOK)	2008	2007	2006	2005
Total Fixed Assets	14 000	241 000	397 000	362 000
Total Current Assets	375 000	676 000	905 000	649 000
Total Assets	389 000	917 000	1 302 000	1 011 000
Total Retained Equity	0	0	0	0
Total Equity	332 000	876 000	1 210 000	767 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	56 000	41 000	92 000	243 000
Total Equity and Debt	389 000	917 000	1 302 000	1 011 000

Cash flow (NOK)	2008	2007	2006	2005
Sales Income	739 000	1 740 000	5 492 000	5 083 000
Other Income	0	0	0	0
Revenue	739 000	1 740 000	5 492 000	5 083 000
Cost of Goods Sold	195 000	83 000	111 000	50 000
Salary Costs	0	0	0	0
Depreciation	3 000	60 000	176 000	150 000
Impairment	0	235 000	139 000	0
Expenditure	578 000	1 611 000	3 961 000	3 509 000
Operating Profit	161 000	129 000	1 531 000	1 574 000
Financial Income	1 000	4 000	5 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	4 000	5 000	0
Dividends	0	0	0	0
Net Income	161 000	133 000	1 537 000	1 574 000

Balance details (NOK)	2008	2007	2006	2005
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	14 000	241 000	301 000	26 000
Fixtures	0	0	96 000	335 000
Total Tangible Assets	14 000	241 000	397 000	362 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 000	241 000	397 000	362 000
Stock	202 000	203 000	139 000	164 000
Total Investments	0	0	0	0
Cash, Bank	26 000	285 000	0	0
Total Current Assets	375 000	676 000	905 000	649 000
Total Assets	389 000	917 000	1 302 000	1 011 000
Total Equity	332 000	876 000	1 210 000	767 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	43 000	12 000	67 000	198 000
Unpaid Taxes	13 000	29 000	25 000	45 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	56 000	41 000	92 000	243 000
Total Equity and Debt	389 000	917 000	1 302 000	1 011 000

Financial indicators	2008	2007	2006	2005
Return on Equity	48,49 %	15,18 %	127,02 %	205,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,79 %	7,41 %	27,88 %	30,97 %
Current Ratio	6,7	16,49	9,84	2,67
Quick Ratio	−2,57	−4,17	−19,26	8,22
Equity Ratio	0,85	0,96	0,93	0,76
Gross Profit Margin	73,61 %	95,23 %	97,98 %	99,02 %