CHRISTIAN WADAHL UHLEN

1259 OSLO

Finances

Share Ownership

Return on Equity

74,6 %

Current Ratio

3,11

Debt-to-Equity Ratio

Key figures (NOK)	2016	2015	2014
Revenue	132 000	730 000	24 000
Net Income	47 000	397 000	14 000
Total Assets	82 000	145 000	29 000
Total Equity	63 000	29 000	22 000

Income (NOK)	2016	2015	2014
Revenue	132 000	730 000	24 000
Expenditure	87 000	334 000	10 000
Operating Profit	46 000	396 000	14 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Earnings Before Tax	47 000	397 000	14 000
Tax	0	0	0
Net Income	47 000	397 000	14 000

Balance (NOK)	2016	2015	2014
Total Fixed Assets	23 000	17 000	0
Total Current Assets	59 000	128 000	29 000
Total Assets	82 000	145 000	29 000
Total Retained Equity	63 000	29 000	22 000
Total Equity	63 000	29 000	22 000
Total Long-Term Debt	0	0	0
Total Current Debt	19 000	116 000	7 000
Total Equity and Debt	82 000	145 000	29 000

Cash flow (NOK)	2016	2015	2014
Sales Income	141 000	722 000	24 000
Other Income	−9 000	9 000	0
Revenue	132 000	730 000	24 000
Cost of Goods Sold	0	0	0
Salary Costs	0	4 000	0
Depreciation	13 000	3 000	0
Impairment	0	0	0
Expenditure	87 000	334 000	10 000
Operating Profit	46 000	396 000	14 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Dividends	0	0	0
Net Income	47 000	397 000	14 000

Balance details (NOK)	2016	2015	2014
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	23 000	17 000	0
Total Tangible Assets	23 000	17 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	23 000	17 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 000	55 000	19 000
Total Current Assets	59 000	128 000	29 000
Total Assets	82 000	145 000	29 000
Total Equity	63 000	29 000	22 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	6 000	7 000
Unpaid Taxes	19 000	110 000	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	19 000	116 000	7 000
Total Equity and Debt	82 000	145 000	29 000

Financial indicators	2016	2015	2014
Return on Equity	74,6 %	1 368,97 %	63,64 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	34,85 %	54,25 %	58,33 %
Current Ratio	3,11	1,1	4,14
Quick Ratio	3,11	1,1	4,14
Equity Ratio	0,77	0,2	0,76
Gross Profit Margin	100 %	100 %	100 %