S-CONSULT SVEIN B JOHANSEN

3209 SANDEFJORD

Finances

Share Ownership

Return on Equity

78,57 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2010	2009	2008	2007
Revenue	9 000	10 000	11 000	17 000
Net Income	11 000	10 000	12 000	12 000
Total Assets	14 000	4 000	15 000	3 000
Total Equity	14 000	3 000	14 000	2 000

Income (NOK)	2010	2009	2008	2007
Revenue	9 000	10 000	11 000	17 000
Expenditure	−2 000	0	−1 000	5 000
Operating Profit	11 000	10 000	12 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	11 000	10 000	12 000	12 000
Tax	0	0	0	0
Net Income	11 000	10 000	12 000	12 000

Balance (NOK)	2010	2009	2008	2007
Total Fixed Assets	0	0	0	0
Total Current Assets	14 000	4 000	15 000	3 000
Total Assets	14 000	4 000	15 000	3 000
Total Retained Equity	14 000	3 000	14 000	2 000
Total Equity	14 000	3 000	14 000	2 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	14 000	4 000	15 000	3 000

Cash flow (NOK)	2010	2009	2008	2007
Sales Income	2 000	10 000	1 000	3 000
Other Income	8 000	0	10 000	15 000
Revenue	9 000	10 000	11 000	17 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−2 000	0	−1 000	5 000
Operating Profit	11 000	10 000	12 000	12 000
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	11 000	10 000	12 000	12 000

Balance details (NOK)	2010	2009	2008	2007
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	14 000	3 000	3 000	0
Total Current Assets	14 000	4 000	15 000	3 000
Total Assets	14 000	4 000	15 000	3 000
Total Equity	14 000	3 000	14 000	2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	14 000	4 000	15 000	3 000

Financial indicators	2010	2009	2008	2007
Return on Equity	78,57 %	333,33 %	85,71 %	600 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	122,22 %	100 %	109,09 %	70,59 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	1	0,75	0,93	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %