STALL EKVIPASJEN BJØRN LARSEN

8658 MOSJØEN

Finances

Share Ownership

Return on Equity

−108,97 %

Current Ratio

3,49

Debt-to-Equity Ratio

19,06

Key figures (NOK)	2011	2010	2009	2008
Revenue	465 000	111 000	194 000	248 000
Net Income	−158 000	−74 000	18 000	138 000
Total Assets	2 980 000	2 765 000	41 000	54 000
Total Equity	145 000	−129 000	−13 000	29 000

Income (NOK)	2011	2010	2009	2008
Revenue	465 000	111 000	194 000	248 000
Expenditure	503 000	185 000	176 000	109 000
Operating Profit	−38 000	−73 000	18 000	138 000
Financial Income	1 000	0	0	0
Financial Costs	121 000	0	0	0
Financial Balance	−120 000	0	0	0
Earnings Before Tax	−158 000	−74 000	18 000	138 000
Tax	0	0	0	0
Net Income	−158 000	−74 000	18 000	138 000

Balance (NOK)	2011	2010	2009	2008
Total Fixed Assets	2 729 000	2 746 000	0	0
Total Current Assets	251 000	19 000	41 000	54 000
Total Assets	2 980 000	2 765 000	41 000	54 000
Total Retained Equity	145 000	−129 000	−13 000	29 000
Total Equity	145 000	−129 000	−13 000	29 000
Total Long-Term Debt	2 764 000	2 795 000	0	0
Total Current Debt	72 000	99 000	54 000	25 000
Total Equity and Debt	2 980 000	2 765 000	41 000	54 000

Cash flow (NOK)	2011	2010	2009	2008
Sales Income	424 000	111 000	194 000	247 000
Other Income	42 000	0	0	1 000
Revenue	465 000	111 000	194 000	248 000
Cost of Goods Sold	−4 000	0	0	0
Salary Costs	6 000	4 000	2 000	3 000
Depreciation	38 000	0	0	0
Impairment	0	0	0	0
Expenditure	503 000	185 000	176 000	109 000
Operating Profit	−38 000	−73 000	18 000	138 000
Financial Income	1 000	0	0	0
Financial Costs	121 000	0	0	0
Financial Balance	−120 000	0	0	0
Dividends	0	0	0	0
Net Income	−158 000	−74 000	18 000	138 000

Balance details (NOK)	2011	2010	2009	2008
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 710 000	2 746 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	19 000	0	0	0
Total Tangible Assets	2 729 000	2 746 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 729 000	2 746 000	0	0
Stock	47 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	251 000	19 000	41 000	54 000
Total Assets	2 980 000	2 765 000	41 000	54 000
Total Equity	145 000	−129 000	−13 000	29 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 764 000	2 795 000	0	0
Creditors	44 000	63 000	54 000	7 000
Unpaid Taxes	0	0	0	18 000
Dividends	0	0	0	0
Other Current Debt	−10 000	−10 000	0	0
Total Current Debt	72 000	99 000	54 000	25 000
Total Equity and Debt	2 980 000	2 765 000	41 000	54 000

Financial indicators	2011	2010	2009	2008
Return on Equity	−108,97 %	57,36 %	−138,46 %	475,86 %
Debt-to-Equity Ratio	19,06	−21,67	−0	0
Operating Profit Margin	−8,17 %	−65,77 %	9,28 %	55,65 %
Current Ratio	3,49	0,19	0,76	2,16
Quick Ratio	10,04	0,19	0,76	2,16
Equity Ratio	0,05	−0,05	−0,32	0,54
Gross Profit Margin	100,86 %	100 %	100 %	100 %