EGIL GRENDSTAD

7540 KLÆBU

Finances

Share Ownership

Return on Equity

444,16 %

Current Ratio

1,83

Debt-to-Equity Ratio

Key figures (NOK)	2015	2014	2013	2012
Revenue	470 000	388 000	382 000	498 000
Net Income	342 000	277 000	291 000	404 000
Total Assets	170 000	99 000	135 000	267 000
Total Equity	77 000	20 000	55 000	161 000

Income (NOK)	2015	2014	2013	2012
Revenue	470 000	388 000	382 000	498 000
Expenditure	127 000	111 000	91 000	94 000
Operating Profit	342 000	277 000	291 000	404 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	342 000	277 000	291 000	404 000
Tax	0	0	0	0
Net Income	342 000	277 000	291 000	404 000

Balance (NOK)	2015	2014	2013	2012
Total Fixed Assets	0	0	0	0
Total Current Assets	170 000	99 000	135 000	267 000
Total Assets	170 000	99 000	135 000	267 000
Total Retained Equity	77 000	20 000	55 000	161 000
Total Equity	77 000	20 000	55 000	161 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	93 000	79 000	80 000	106 000
Total Equity and Debt	170 000	99 000	135 000	267 000

Cash flow (NOK)	2015	2014	2013	2012
Sales Income	470 000	388 000	382 000	498 000
Other Income	0	0	0	0
Revenue	470 000	388 000	382 000	498 000
Cost of Goods Sold	9 000	9 000	0	5 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	127 000	111 000	91 000	94 000
Operating Profit	342 000	277 000	291 000	404 000
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	342 000	277 000	291 000	404 000

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	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	142 000	21 000	59 000	88 000
Total Current Assets	170 000	99 000	135 000	267 000
Total Assets	170 000	99 000	135 000	267 000
Total Equity	77 000	20 000	55 000	161 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	2 000	1 000	0
Unpaid Taxes	93 000	77 000	79 000	106 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	93 000	79 000	80 000	106 000
Total Equity and Debt	170 000	99 000	135 000	267 000

Financial indicators	2015	2014	2013	2012
Return on Equity	444,16 %	1 385 %	529,09 %	250,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	72,77 %	71,39 %	76,18 %	81,12 %
Current Ratio	1,83	1,25	1,69	2,52
Quick Ratio	1,83	1,25	1,69	2,52
Equity Ratio	0,45	0,2	0,41	0,6
Gross Profit Margin	98,09 %	97,68 %	100 %	99 %