INGIERKOLLEN RUSTAD SLALOMKLUBB

Share Ownership

Return on Equity

11,33 %

Current Ratio

9,65

Debt-to-Equity Ratio

Key figures (NOK)	2009	2008	2007
Revenue	1 179 000	1 149 000	1 703 000
Net Income	119 000	2 000	121 000
Total Assets	1 157 000	1 000 000	1 003 000
Total Equity	1 050 000	932 000	930 000

Income (NOK)	2009	2008	2007
Revenue	1 179 000	1 149 000	1 703 000
Expenditure	1 073 000	1 159 000	1 581 000
Operating Profit	106 000	−10 000	121 000
Financial Income	16 000	13 000	0
Financial Costs	3 000	1 000	0
Financial Balance	13 000	12 000	0
Earnings Before Tax	119 000	2 000	121 000
Tax	0	0	0
Net Income	119 000	2 000	121 000

Balance (NOK)	2009	2008	2007
Total Fixed Assets	124 000	165 000	212 000
Total Current Assets	1 033 000	835 000	792 000
Total Assets	1 157 000	1 000 000	1 003 000
Total Retained Equity	1 050 000	932 000	930 000
Total Equity	1 050 000	932 000	930 000
Total Long-Term Debt	0	0	0
Total Current Debt	107 000	68 000	74 000
Total Equity and Debt	1 157 000	1 000 000	1 003 000

Cash flow (NOK)	2009	2008	2007
Sales Income	195 000	293 000	402 000
Other Income	984 000	856 000	1 301 000
Revenue	1 179 000	1 149 000	1 703 000
Cost of Goods Sold	0	0	0
Salary Costs	739 000	870 000	1 108 000
Depreciation	41 000	41 000	23 000
Impairment	0	0	0
Expenditure	1 073 000	1 159 000	1 581 000
Operating Profit	106 000	−10 000	121 000
Financial Income	16 000	13 000	0
Financial Costs	3 000	1 000	0
Financial Balance	13 000	12 000	0
Dividends	0	0	0
Net Income	119 000	2 000	121 000

Balance details (NOK)	2009	2008	2007
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	124 000	165 000	205 000
Total Tangible Assets	124 000	165 000	205 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	124 000	165 000	212 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	923 000	733 000	647 000
Total Current Assets	1 033 000	835 000	792 000
Total Assets	1 157 000	1 000 000	1 003 000
Total Equity	1 050 000	932 000	930 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	73 000	68 000	53 000
Dividends	0	0	0
Other Current Debt	34 000	0	21 000
Total Current Debt	107 000	68 000	74 000
Total Equity and Debt	1 157 000	1 000 000	1 003 000

Financial indicators	2009	2008	2007
Return on Equity	11,33 %	0,21 %	13,01 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	8,99 %	−0,87 %	7,11 %
Current Ratio	9,65	12,28	10,7
Quick Ratio	9,65	12,28	10,7
Equity Ratio	0,91	0,93	0,93
Gross Profit Margin	100 %	100 %	100 %