SAMEIET MARIO CAPRINOSV 3

1367 SNARØYA

Finances

Share Ownership

Return on Equity

17,8 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2007	2006	2005
Revenue	476 000	159 000	318 000
Net Income	423 000	105 000	256 000
Total Assets	2 376 000	1 970 000	2 023 000
Total Equity	2 376 000	1 953 000	1 847 000

Income (NOK)	2007	2006	2005
Revenue	476 000	159 000	318 000
Expenditure	72 000	65 000	62 000
Operating Profit	404 000	95 000	256 000
Financial Income	19 000	10 000	0
Financial Costs	0	0	0
Financial Balance	19 000	10 000	0
Earnings Before Tax	423 000	105 000	256 000
Tax	0	0	0
Net Income	423 000	105 000	256 000

Balance (NOK)	2007	2006	2005
Total Fixed Assets	1 370 000	1 398 000	1 426 000
Total Current Assets	1 006 000	572 000	597 000
Total Assets	2 376 000	1 970 000	2 023 000
Total Retained Equity	2 376 000	1 953 000	1 847 000
Total Equity	2 376 000	1 953 000	1 847 000
Total Long-Term Debt	0	0	0
Total Current Debt	0	17 000	176 000
Total Equity and Debt	2 376 000	1 970 000	2 023 000

Cash flow (NOK)	2007	2006	2005
Sales Income	476 000	159 000	318 000
Other Income	0	0	0
Revenue	476 000	159 000	318 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	28 000	29 000	29 000
Impairment	0	0	0
Expenditure	72 000	65 000	62 000
Operating Profit	404 000	95 000	256 000
Financial Income	19 000	10 000	0
Financial Costs	0	0	0
Financial Balance	19 000	10 000	0
Dividends	0	0	0
Net Income	423 000	105 000	256 000

Balance details (NOK)	2007	2006	2005
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	1 370 000	1 398 000	1 426 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	1 370 000	1 398 000	1 426 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 370 000	1 398 000	1 426 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	0	0
Total Current Assets	1 006 000	572 000	597 000
Total Assets	2 376 000	1 970 000	2 023 000
Total Equity	2 376 000	1 953 000	1 847 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	0	17 000	97 000
Dividends	0	0	0
Other Current Debt	0	0	80 000
Total Current Debt	0	17 000	176 000
Total Equity and Debt	2 376 000	1 970 000	2 023 000

Financial indicators	2007	2006	2005
Return on Equity	17,8 %	5,38 %	13,86 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	84,87 %	59,75 %	80,5 %
Current Ratio	-	33,65	3,39
Quick Ratio	-	33,65	3,39
Equity Ratio	1	0,99	0,91
Gross Profit Margin	100 %	100 %	100 %