REMI ANDRE FAGERENG

3513 HØNEFOSS

Finances

Share Ownership

Return on Equity

590,91 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2014	2013	2012	2011
Revenue	219 000	206 000	184 000	209 000
Net Income	195 000	196 000	162 000	190 000
Total Assets	34 000	27 000	33 000	0
Total Equity	33 000	25 000	33 000	0

Income (NOK)	2014	2013	2012	2011
Revenue	219 000	206 000	184 000	209 000
Expenditure	24 000	10 000	22 000	19 000
Operating Profit	195 000	196 000	162 000	190 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	195 000	196 000	162 000	190 000
Tax	0	0	0	0
Net Income	195 000	196 000	162 000	190 000

Balance (NOK)	2014	2013	2012
Total Fixed Assets	34 000	27 000	33 000
Total Current Assets	0	0	0
Total Assets	34 000	27 000	33 000
Total Retained Equity	33 000	25 000	33 000
Total Equity	33 000	25 000	33 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 000	1 000	0
Total Equity and Debt	34 000	27 000	33 000

Cash flow (NOK)	2014	2013	2012	2011
Sales Income	0	0	0	0
Other Income	219 000	206 000	184 000	209 000
Revenue	219 000	206 000	184 000	209 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	7 000	8 000	0
Impairment	0	0	0	0
Expenditure	24 000	10 000	22 000	19 000
Operating Profit	195 000	196 000	162 000	190 000
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	195 000	196 000	162 000	190 000

Balance details (NOK)	2014	2013	2012
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	34 000	27 000	33 000
Total Tangible Assets	34 000	27 000	33 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	34 000	27 000	33 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	0	0
Total Current Assets	0	0	0
Total Assets	34 000	27 000	33 000
Total Equity	33 000	25 000	33 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	1 000	1 000	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	1 000	1 000	0
Total Equity and Debt	34 000	27 000	33 000

Financial indicators	2014	2013	2012	2011
Return on Equity	590,91 %	784 %	490,91 %	-
Debt-to-Equity Ratio	0	0	0	-
Operating Profit Margin	89,04 %	95,15 %	88,04 %	90,91 %
Current Ratio	0	0	-	-
Quick Ratio	0	0	-	-
Equity Ratio	0,97	0,93	1	-
Gross Profit Margin	100 %	100 %	100 %	100 %