SAMEIET KALBAKKEN VASKERI

0179 OSLO

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

1,19

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2014	2013	2012	2011
Revenue	341 000	338 000	718 000	320 000
Net Income	0	0	0	0
Total Assets	163 000	165 000	92 000	111 000
Total Equity	0	0	0	0

Income (NOK)	2014	2013	2012	2011
Revenue	341 000	338 000	718 000	320 000
Expenditure	341 000	339 000	718 000	320 000
Operating Profit	−1 000	0	0	0
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	0	0	0	0
Tax	0	0	0	0
Net Income	0	0	0	0

Balance (NOK)	2014	2013	2012	2011
Total Fixed Assets	0	0	0	0
Total Current Assets	163 000	165 000	92 000	111 000
Total Assets	163 000	165 000	92 000	111 000
Total Retained Equity	0	0	0	0
Total Equity	0	0	0	0
Total Long-Term Debt	26 000	24 000	16 000	14 000
Total Current Debt	137 000	141 000	77 000	97 000
Total Equity and Debt	163 000	165 000	92 000	111 000

Cash flow (NOK)	2014	2013	2012	2011
Sales Income	0	0	0	0
Other Income	341 000	338 000	718 000	320 000
Revenue	341 000	338 000	718 000	320 000
Cost of Goods Sold	0	41 000	31 000	31 000
Salary Costs	88 000	100 000	89 000	104 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	341 000	339 000	718 000	320 000
Operating Profit	−1 000	0	0	0
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	0	0	0	0

Balance details (NOK)	2014	2013	2012	2011
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	134 000	132 000	39 000	46 000
Total Current Assets	163 000	165 000	92 000	111 000
Total Assets	163 000	165 000	92 000	111 000
Total Equity	0	0	0	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 000	24 000	16 000	14 000
Creditors	7 000	7 000	2 000	38 000
Unpaid Taxes	4 000	6 000	6 000	21 000
Dividends	0	0	0	0
Other Current Debt	126 000	128 000	69 000	39 000
Total Current Debt	137 000	141 000	77 000	97 000
Total Equity and Debt	163 000	165 000	92 000	111 000

Financial indicators	2014	2013	2012	2011
Return on Equity	-	-	-	-
Debt-to-Equity Ratio	-	-	-	-
Operating Profit Margin	−0,29 %	0 %	0 %	0 %
Current Ratio	1,19	1,17	1,19	1,14
Quick Ratio	1,19	1,17	1,19	1,14
Equity Ratio	0	0	0	0
Gross Profit Margin	100 %	87,87 %	95,68 %	90,31 %