SILENCE THE FOE DA

7014 TRONDHEIM

Finances

Share Ownership

Return on Equity

207,69 %

Current Ratio

0,25

Debt-to-Equity Ratio

Key figures (NOK)	2006	2005	2004
Revenue	125 000	175 000	112 000
Net Income	27 000	−60 000	−11 000
Total Assets	29 000	39 000	49 000
Total Equity	13 000	−13 000	49 000

Income (NOK)	2006	2005	2004
Revenue	125 000	175 000	112 000
Expenditure	97 000	235 000	122 000
Operating Profit	27 000	−60 000	−11 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	27 000	−60 000	−11 000
Tax	0	0	0
Net Income	27 000	−60 000	−11 000

Balance (NOK)	2006	2005	2004
Total Fixed Assets	26 000	32 000	0
Total Current Assets	4 000	7 000	49 000
Total Assets	29 000	39 000	49 000
Total Retained Equity	13 000	−13 000	49 000
Total Equity	13 000	−13 000	49 000
Total Long-Term Debt	0	0	0
Total Current Debt	16 000	53 000	0
Total Equity and Debt	29 000	39 000	49 000

Cash flow (NOK)	2006	2005	2004
Sales Income	103 000	168 000	112 000
Other Income	22 000	7 000	0
Revenue	125 000	175 000	112 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	6 000	8 000	0
Impairment	0	0	0
Expenditure	97 000	235 000	122 000
Operating Profit	27 000	−60 000	−11 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	27 000	−60 000	−11 000

Balance details (NOK)	2006	2005	2004
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	26 000	32 000	0
Total Tangible Assets	26 000	32 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	26 000	32 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	0	0
Total Current Assets	4 000	7 000	49 000
Total Assets	29 000	39 000	49 000
Total Equity	13 000	−13 000	49 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	2 000	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	16 000	51 000	0
Total Current Debt	16 000	53 000	0
Total Equity and Debt	29 000	39 000	49 000

Financial indicators	2006	2005	2004
Return on Equity	207,69 %	461,54 %	−22,45 %
Debt-to-Equity Ratio	0	−0	0
Operating Profit Margin	21,6 %	−34,29 %	−9,82 %
Current Ratio	0,25	0,13	-
Quick Ratio	0,25	0,13	-
Equity Ratio	0,45	−0,33	1
Gross Profit Margin	100 %	100 %	100 %