OLAV INGEBJØRN MOE

1643 RÅDE

Finances

Share Ownership

Return on Equity

−218,18 %

Current Ratio

Debt-to-Equity Ratio

−0

Key figures (NOK)	2012	2011	2010	2009
Revenue	54 000	55 000	91 000	89 000
Net Income	24 000	29 000	59 000	53 000
Total Assets	0	22 000	0	0
Total Equity	−11 000	0	0	0

Income (NOK)	2012	2011	2010	2009
Revenue	54 000	55 000	91 000	89 000
Expenditure	30 000	27 000	32 000	36 000
Operating Profit	24 000	29 000	59 000	53 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	24 000	29 000	59 000	53 000
Tax	0	0	0	0
Net Income	24 000	29 000	59 000	53 000

Balance (NOK)	2012	2011
Total Fixed Assets	0	0
Total Current Assets	0	22 000
Total Assets	0	22 000
Total Retained Equity	−11 000	0
Total Equity	−11 000	0
Total Long-Term Debt	0	0
Total Current Debt	11 000	20 000
Total Equity and Debt	0	21 000

Cash flow (NOK)	2012	2011	2010	2009
Sales Income	54 000	55 000	80 000	89 000
Other Income	0	0	11 000	0
Revenue	54 000	55 000	91 000	89 000
Cost of Goods Sold	0	0	0	0
Salary Costs	15 000	8 000	12 000	17 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	30 000	27 000	32 000	36 000
Operating Profit	24 000	29 000	59 000	53 000
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	24 000	29 000	59 000	53 000

Balance details (NOK)	2012	2011
Goodwill	0	0
Total Intangible Assets	0	0
Real Eastate	0	0
Machinery and Plant Facilities	0	0
Fixtures	0	0
Total Tangible Assets	0	0
Total Fiancial Fixed Assets	0	0
Total Fixed Assets	0	0
Stock	0	0
Total Investments	0	0
Cash, Bank	0	0
Total Current Assets	0	22 000
Total Assets	0	22 000
Total Equity	−11 000	0
Short-Term Group Debt	0	0
Total Long-Term Debt	0	0
Creditors	0	0
Unpaid Taxes	11 000	14 000
Dividends	0	0
Other Current Debt	0	7 000
Total Current Debt	11 000	20 000
Total Equity and Debt	0	21 000

Financial indicators	2012	2011	2010	2009
Return on Equity	−218,18 %	-	-	-
Debt-to-Equity Ratio	−0	-	-	-
Operating Profit Margin	44,44 %	52,73 %	64,84 %	59,55 %
Current Ratio	0	1,1	-	-
Quick Ratio	0	1,1	-	-
Equity Ratio	-	0	-	-
Gross Profit Margin	100 %	100 %	100 %	100 %