TORE STRUGSTAD

7718 STEINKJER

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2006	2005	2004	2003
Revenue	114 000	133 000	92 000	98 000
Net Income	37 000	86 000	31 000	0
Total Assets	0	0	39 000	0
Total Equity	0	0	28 000	0

Income (NOK)	2006	2005	2004	2003
Revenue	114 000	133 000	92 000	98 000
Expenditure	77 000	47 000	62 000	45 000
Operating Profit	37 000	86 000	31 000	53 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	37 000	86 000	31 000	0
Tax	0	0	0	0
Net Income	37 000	86 000	31 000	0

Balance (NOK)	2006	2005	2004	2003
Total Fixed Assets	0	0	0	0
Total Current Assets	0	0	39 000	0
Total Assets	0	0	39 000	0
Total Retained Equity	0	0	28 000	0
Total Equity	0	0	28 000	0
Total Long-Term Debt	0	0	0	0
Total Current Debt	16 000	27 000	11 000	17 000
Total Equity and Debt	16 000	27 000	39 000	0

Cash flow (NOK)	2006	2005	2004	2003
Sales Income	114 000	133 000	92 000	98 000
Other Income	0	0	0	0
Revenue	114 000	133 000	92 000	98 000
Cost of Goods Sold	0	0	0	0
Salary Costs	10 000	4 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	77 000	47 000	62 000	45 000
Operating Profit	37 000	86 000	31 000	53 000
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	37 000	86 000	31 000	0

Balance details (NOK)	2006	2005	2004	2003
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	0	0	39 000	0
Total Assets	0	0	39 000	0
Total Equity	0	0	28 000	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	16 000	27 000	11 000	17 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	16 000	27 000	11 000	17 000
Total Equity and Debt	16 000	27 000	39 000	0

Financial indicators	2006	2005	2004	2003
Return on Equity	-	-	110,71 %	-
Debt-to-Equity Ratio	-	-	0	-
Operating Profit Margin	32,46 %	64,66 %	33,7 %	54,08 %
Current Ratio	0	0	3,55	0
Quick Ratio	0	0	3,55	0
Equity Ratio	-	-	0,72	-
Gross Profit Margin	100 %	100 %	100 %	100 %