FURSTRAND REGNSKAP

6230 SYKKYLVEN

Finances

Share Ownership

Return on Equity

43,55 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2015	2014	2013	2012
Revenue	471 000	409 000	309 000	372 000
Net Income	277 000	256 000	121 000	107 000
Total Assets	742 000	599 000	474 000	329 000
Total Equity	636 000	504 000	406 000	208 000

Income (NOK)	2015	2014	2013	2012
Revenue	471 000	409 000	309 000	372 000
Expenditure	195 000	153 000	187 000	265 000
Operating Profit	277 000	256 000	122 000	107 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	277 000	256 000	121 000	107 000
Tax	0	0	0	0
Net Income	277 000	256 000	121 000	107 000

Balance (NOK)	2015	2014	2013	2012
Total Fixed Assets	0	0	0	14 000
Total Current Assets	742 000	599 000	474 000	315 000
Total Assets	742 000	599 000	474 000	329 000
Total Retained Equity	636 000	504 000	406 000	208 000
Total Equity	636 000	504 000	406 000	208 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	106 000	95 000	68 000	121 000
Total Equity and Debt	742 000	599 000	474 000	329 000

Cash flow (NOK)	2015	2014	2013	2012
Sales Income	471 000	409 000	309 000	372 000
Other Income	0	0	0	0
Revenue	471 000	409 000	309 000	372 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 000	5 000	12 000	89 000
Depreciation	0	0	14 000	2 000
Impairment	0	0	0	0
Expenditure	195 000	153 000	187 000	265 000
Operating Profit	277 000	256 000	122 000	107 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	277 000	256 000	121 000	107 000

Balance details (NOK)	2015	2014	2013	2012
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	14 000
Total Tangible Assets	0	0	0	14 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	14 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	642 000	572 000	474 000	256 000
Total Current Assets	742 000	599 000	474 000	315 000
Total Assets	742 000	599 000	474 000	329 000
Total Equity	636 000	504 000	406 000	208 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	5 000	4 000	12 000
Unpaid Taxes	100 000	90 000	64 000	90 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	18 000
Total Current Debt	106 000	95 000	68 000	121 000
Total Equity and Debt	742 000	599 000	474 000	329 000

Financial indicators	2015	2014	2013	2012
Return on Equity	43,55 %	50,79 %	29,8 %	51,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	58,81 %	62,59 %	39,48 %	28,76 %
Current Ratio	7	6,31	6,97	2,6
Quick Ratio	7	6,31	6,97	2,6
Equity Ratio	0,86	0,84	0,86	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %