SAMEIET HUSBYHAGEN KVARTAL 8

7506 STJØRDAL

Finances

Share Ownership

Return on Equity

24,24 %

Current Ratio

7,67

Debt-to-Equity Ratio

Key figures (NOK)	2013	2012	2011	2010
Revenue	137 000	137 000	137 000	119 000
Net Income	24 000	12 000	10 000	6 000
Total Assets	115 000	76 000	63 000	58 000
Total Equity	99 000	75 000	63 000	53 000

Income (NOK)	2013	2012	2011	2010
Revenue	137 000	137 000	137 000	119 000
Expenditure	115 000	126 000	127 000	113 000
Operating Profit	22 000	11 000	10 000	6 000
Financial Income	2 000	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	0	0
Earnings Before Tax	24 000	12 000	10 000	6 000
Tax	0	0	0	0
Net Income	24 000	12 000	10 000	6 000

Balance (NOK)	2013	2012	2011	2010
Total Fixed Assets	0	0	0	0
Total Current Assets	115 000	76 000	63 000	58 000
Total Assets	115 000	76 000	63 000	58 000
Total Retained Equity	99 000	0	0	53 000
Total Equity	99 000	75 000	63 000	53 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	15 000	1 000	0	5 000
Total Equity and Debt	115 000	76 000	63 000	58 000

Cash flow (NOK)	2013	2012	2011	2010
Sales Income	0	137 000	0	0
Other Income	137 000	0	137 000	119 000
Revenue	137 000	137 000	137 000	119 000
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	115 000	126 000	127 000	113 000
Operating Profit	22 000	11 000	10 000	6 000
Financial Income	2 000	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	0	0
Dividends	0	0	0	0
Net Income	24 000	12 000	10 000	6 000

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	112 000	73 000	60 000	59 000
Total Current Assets	115 000	76 000	63 000	58 000
Total Assets	115 000	76 000	63 000	58 000
Total Equity	99 000	75 000	63 000	53 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	0	0	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	1 000	0	1 000
Total Current Debt	15 000	1 000	0	5 000
Total Equity and Debt	115 000	76 000	63 000	58 000

Financial indicators	2013	2012	2011	2010
Return on Equity	24,24 %	16 %	15,87 %	11,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,06 %	8,03 %	7,3 %	5,04 %
Current Ratio	7,67	76	-	11,6
Quick Ratio	7,67	76	-	11,6
Equity Ratio	0,86	0,99	1	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %

Rotate your device to see the full table