SAMEIET KIRKEVEITUNET

7500 STJØRDAL

Finances

Share Ownership

Return on Equity

13,95 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2013	2012	2011	2010
Revenue	203 000	203 000	208 000	186 000
Net Income	18 000	41 000	46 000	−22 000
Total Assets	129 000	103 000	70 000	24 000
Total Equity	129 000	111 000	70 000	24 000

Income (NOK)	2013	2012	2011	2010
Revenue	203 000	203 000	208 000	186 000
Expenditure	187 000	163 000	162 000	208 000
Operating Profit	16 000	41 000	46 000	−22 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Earnings Before Tax	18 000	41 000	46 000	−22 000
Tax	0	0	0	0
Net Income	18 000	41 000	46 000	−22 000

Balance (NOK)	2013	2012	2011	2010
Total Fixed Assets	0	0	0	0
Total Current Assets	129 000	103 000	70 000	24 000
Total Assets	129 000	103 000	70 000	24 000
Total Retained Equity	129 000	0	0	0
Total Equity	129 000	111 000	70 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	−8 000	0	0
Total Equity and Debt	129 000	103 000	70 000	24 000

Cash flow (NOK)	2013	2012	2011	2010
Sales Income	0	203 000	0	0
Other Income	203 000	0	208 000	186 000
Revenue	203 000	203 000	208 000	186 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	187 000	163 000	162 000	208 000
Operating Profit	16 000	41 000	46 000	−22 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Dividends	0	0	0	0
Net Income	18 000	41 000	46 000	−22 000

Balance details (NOK)	2013	2012	2011	2010
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	113 000	95 000	63 000	21 000
Total Current Assets	129 000	103 000	70 000	24 000
Total Assets	129 000	103 000	70 000	24 000
Total Equity	129 000	111 000	70 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	−8 000	0	0
Total Current Debt	0	−8 000	0	0
Total Equity and Debt	129 000	103 000	70 000	24 000

Financial indicators	2013	2012	2011	2010
Return on Equity	13,95 %	36,94 %	65,71 %	−91,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,88 %	20,2 %	22,12 %	−11,83 %
Current Ratio	-	−12,88	-	-
Quick Ratio	-	−12,88	-	-
Equity Ratio	1	1,08	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %