ADVOKATFIRMAET SUNDE § SUNDE DA

1396 BILLINGSTAD

Finances

Share Ownership

Return on Equity

70,24 %

Current Ratio

2,46

Debt-to-Equity Ratio

Key figures (NOK)	2012	2011	2010	2008
Revenue	471 000	265 000	666 000	1 158 000
Net Income	59 000	−45 000	5 000	920 000
Total Assets	140 000	84 000	140 000	315 000
Total Equity	84 000	24 000	−17 000	252 000

Income (NOK)	2012	2011	2010	2008
Revenue	471 000	265 000	666 000	1 158 000
Expenditure	434 000	311 000	661 000	259 000
Operating Profit	37 000	−46 000	5 000	899 000
Financial Income	23 000	1 000	5 000	21 000
Financial Costs	1 000	1 000	6 000	1 000
Financial Balance	22 000	0	−1 000	20 000
Earnings Before Tax	59 000	−45 000	5 000	920 000
Tax	0	0	0	0
Net Income	59 000	−45 000	5 000	920 000

Balance (NOK)	2012	2011	2010	2008
Total Fixed Assets	0	0	0	0
Total Current Assets	140 000	84 000	140 000	315 000
Total Assets	140 000	84 000	140 000	315 000
Total Retained Equity	84 000	24 000	−17 000	252 000
Total Equity	84 000	24 000	−17 000	252 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	57 000	59 000	157 000	63 000
Total Equity and Debt	140 000	84 000	140 000	315 000

Cash flow (NOK)	2012	2011	2010	2008
Sales Income	471 000	265 000	666 000	1 158 000
Other Income	0	0	0	0
Revenue	471 000	265 000	666 000	1 158 000
Cost of Goods Sold	0	0	0	0
Salary Costs	20 000	20 000	335 000	3 000
Depreciation	0	0	0	0
Impairment	0	0	0	11 000
Expenditure	434 000	311 000	661 000	259 000
Operating Profit	37 000	−46 000	5 000	899 000
Financial Income	23 000	1 000	5 000	21 000
Financial Costs	1 000	1 000	6 000	1 000
Financial Balance	22 000	0	−1 000	20 000
Dividends	0	0	0	0
Net Income	59 000	−45 000	5 000	920 000

Balance details (NOK)	2012	2011	2010	2008
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	108 000	0	0	224 000
Total Current Assets	140 000	84 000	140 000	315 000
Total Assets	140 000	84 000	140 000	315 000
Total Equity	84 000	24 000	−17 000	252 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	43 000	1 000	0
Unpaid Taxes	30 000	17 000	55 000	49 000
Dividends	0	0	0	0
Other Current Debt	2 000	0	101 000	14 000
Total Current Debt	57 000	59 000	157 000	63 000
Total Equity and Debt	140 000	84 000	140 000	315 000

Financial indicators	2012	2011	2010	2008
Return on Equity	70,24 %	−187,5 %	−29,41 %	365,08 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	7,86 %	−17,36 %	0,75 %	77,63 %
Current Ratio	2,46	1,42	0,89	5
Quick Ratio	2,46	1,42	0,89	5
Equity Ratio	0,6	0,29	−0,12	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %