ELEKTROINSTALLATØR STEIN ÅGE GRANLUND

2609 LILLEHAMMER

Finances

Share Ownership

Return on Equity

7,14 %

Current Ratio

4,5

Debt-to-Equity Ratio

Key figures (NOK)	2009	2008	2007	2006
Revenue	1 000	23 000	0	20 000
Net Income	1 000	21 000	−6 000	12 000
Total Assets	18 000	30 000	6 000	12 000
Total Equity	14 000	27 000	6 000	12 000

Income (NOK)	2009	2008	2007	2006
Revenue	1 000	23 000	0	20 000
Expenditure	0	2 000	6 000	8 000
Operating Profit	1 000	21 000	−6 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 000	21 000	−6 000	12 000
Tax	0	0	0	0
Net Income	1 000	21 000	−6 000	12 000

Balance (NOK)	2009	2008	2007	2006
Total Fixed Assets	0	0	0	0
Total Current Assets	18 000	30 000	6 000	12 000
Total Assets	18 000	30 000	6 000	12 000
Total Retained Equity	0	0	0	12 000
Total Equity	14 000	27 000	6 000	12 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 000	3 000	0	0
Total Equity and Debt	18 000	30 000	6 000	12 000

Cash flow (NOK)	2009	2008	2007	2006
Sales Income	1 000	23 000	0	20 000
Other Income	0	0	0	0
Revenue	1 000	23 000	0	20 000
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	0	2 000	6 000	8 000
Operating Profit	1 000	21 000	−6 000	12 000
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	1 000	21 000	−6 000	12 000

Balance details (NOK)	2009	2008	2007	2006
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	18 000	30 000	6 000	0
Total Current Assets	18 000	30 000	6 000	12 000
Total Assets	18 000	30 000	6 000	12 000
Total Equity	14 000	27 000	6 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	3 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	4 000	3 000	0	0
Total Equity and Debt	18 000	30 000	6 000	12 000

Financial indicators	2009	2008	2007	2006
Return on Equity	7,14 %	77,78 %	−100 %	100 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	100 %	91,3 %	-	60 %
Current Ratio	4,5	10	-	-
Quick Ratio	4,5	10	-	-
Equity Ratio	0,78	0,9	1	1
Gross Profit Margin	100 %	100 %	-	100 %