JONATHAN PRISKORN KJELDSEN

9300 FINNSNES

Finances

Share Ownership

Return on Equity

1 086,05 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2014	2013	2012	2011
Revenue	785 000	950 000	1 172 000	744 000
Net Income	467 000	457 000	469 000	434 000
Total Assets	43 000	0	26 000	82 000
Total Equity	43 000	0	63 000	78 000

Income (NOK)	2014	2013	2012	2011
Revenue	785 000	950 000	1 172 000	744 000
Expenditure	318 000	493 000	701 000	309 000
Operating Profit	467 000	457 000	470 000	434 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	467 000	457 000	469 000	434 000
Tax	0	0	0	0
Net Income	467 000	457 000	469 000	434 000

Balance (NOK)	2014	2012	2011
Total Fixed Assets	0	0	0
Total Current Assets	43 000	26 000	82 000
Total Assets	43 000	26 000	82 000
Total Retained Equity	43 000	63 000	78 000
Total Equity	43 000	63 000	78 000
Total Long-Term Debt	0	0	0
Total Current Debt	0	−37 000	4 000
Total Equity and Debt	43 000	26 000	82 000

Cash flow (NOK)	2014	2013	2012	2011
Sales Income	596 000	722 000	761 000	730 000
Other Income	189 000	228 000	410 000	14 000
Revenue	785 000	950 000	1 172 000	744 000
Cost of Goods Sold	0	33 000	34 000	142 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	318 000	493 000	701 000	309 000
Operating Profit	467 000	457 000	470 000	434 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	467 000	457 000	469 000	434 000

Balance details (NOK)	2014	2012	2011
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	20 000	26 000	82 000
Total Current Assets	43 000	26 000	82 000
Total Assets	43 000	26 000	82 000
Total Equity	43 000	63 000	78 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	−37 000	4 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	0	−37 000	4 000
Total Equity and Debt	43 000	26 000	82 000

Financial indicators	2014	2013	2012	2011
Return on Equity	1 086,05 %	-	744,44 %	556,41 %
Debt-to-Equity Ratio	0	-	0	0
Operating Profit Margin	59,49 %	48,11 %	40,1 %	58,33 %
Current Ratio	-	-	−0,7	20,5
Quick Ratio	-	-	−0,7	20,5
Equity Ratio	1	-	2,42	0,95
Gross Profit Margin	100 %	96,53 %	97,1 %	80,91 %