LEVERFORENINGEN

1164 OSLO

Finances

Share Ownership

Return on Equity

13,91 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2007	2006	2005	2004
Revenue	739 000	791 000	716 000	591 000
Net Income	444 000	−453 000	472 000	268 000
Total Assets	3 193 000	2 698 000	2 245 000	1 777 000
Total Equity	3 193 000	2 698 000	2 245 000	1 773 000

Income (NOK)	2007	2006	2005	2004
Revenue	739 000	791 000	716 000	591 000
Expenditure	359 000	376 000	268 000	344 000
Operating Profit	380 000	415 000	448 000	247 000
Financial Income	65 000	38 000	24 000	21 000
Financial Costs	0	0	0	0
Financial Balance	65 000	38 000	24 000	21 000
Earnings Before Tax	444 000	453 000	472 000	268 000
Tax	0	0	0	0
Net Income	444 000	−453 000	472 000	268 000

Balance (NOK)	2007	2006	2005	2004
Total Fixed Assets	0	0	0	0
Total Current Assets	3 193 000	2 635 000	2 245 000	1 777 000
Total Assets	3 193 000	2 698 000	2 245 000	1 777 000
Total Retained Equity	3 193 000	2 698 000	2 245 000	1 773 000
Total Equity	3 193 000	2 698 000	2 245 000	1 773 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	0	4 000
Total Equity and Debt	3 193 000	2 698 000	2 245 000	1 777 000

Cash flow (NOK)	2007	2006	2005	2004
Sales Income	323 000	484 000	716 000	591 000
Other Income	416 000	307 000	0	0
Revenue	739 000	791 000	716 000	591 000
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	359 000	376 000	268 000	344 000
Operating Profit	380 000	415 000	448 000	247 000
Financial Income	65 000	38 000	24 000	21 000
Financial Costs	0	0	0	0
Financial Balance	65 000	38 000	24 000	21 000
Dividends	0	0	0	0
Net Income	444 000	−453 000	472 000	268 000

Balance details (NOK)	2007	2006	2005	2004
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	3 193 000	0	0	0
Total Current Assets	3 193 000	2 635 000	2 245 000	1 777 000
Total Assets	3 193 000	2 698 000	2 245 000	1 777 000
Total Equity	3 193 000	2 698 000	2 245 000	1 773 000
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	4 000
Total Current Debt	0	0	0	4 000
Total Equity and Debt	3 193 000	2 698 000	2 245 000	1 777 000

Financial indicators	2007	2006	2005	2004
Return on Equity	13,91 %	−16,79 %	21,02 %	15,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	51,42 %	52,47 %	62,57 %	41,79 %
Current Ratio	-	-	-	444,25
Quick Ratio	-	-	-	444,25
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %