JOSTEIN KAMBEN

2930 BAGN

Finances

Share Ownership

Return on Equity

1 030,77 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2013	2012	2011	2010
Revenue	168 000	88 000	51 000	61 000
Net Income	134 000	53 000	22 000	39 000
Total Assets	51 000	38 000	31 000	23 000
Total Equity	13 000	19 000	19 000	13 000

Income (NOK)	2013	2012	2011	2010
Revenue	168 000	88 000	51 000	61 000
Expenditure	34 000	34 000	29 000	23 000
Operating Profit	134 000	53 000	22 000	39 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	134 000	53 000	22 000	39 000
Tax	0	0	0	0
Net Income	134 000	53 000	22 000	39 000

Balance (NOK)	2013	2012	2011	2010
Total Fixed Assets	0	0	0	0
Total Current Assets	51 000	38 000	31 000	23 000
Total Assets	51 000	38 000	31 000	23 000
Total Retained Equity	13 000	19 000	19 000	13 000
Total Equity	13 000	19 000	19 000	13 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	38 000	18 000	12 000	9 000
Total Equity and Debt	51 000	38 000	31 000	23 000

Cash flow (NOK)	2013	2012	2011	2010
Sales Income	168 000	88 000	51 000	61 000
Other Income	0	0	0	0
Revenue	168 000	88 000	51 000	61 000
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	34 000	34 000	29 000	23 000
Operating Profit	134 000	53 000	22 000	39 000
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	134 000	53 000	22 000	39 000

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	48 000	15 000	3 000	18 000
Total Current Assets	51 000	38 000	31 000	23 000
Total Assets	51 000	38 000	31 000	23 000
Total Equity	13 000	19 000	19 000	13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	2 000	0
Unpaid Taxes	38 000	18 000	10 000	9 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	38 000	18 000	12 000	9 000
Total Equity and Debt	51 000	38 000	31 000	23 000

Financial indicators	2013	2012	2011	2010
Return on Equity	1 030,77 %	278,95 %	115,79 %	300 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	79,76 %	60,23 %	43,14 %	63,93 %
Current Ratio	1,34	2,11	2,58	2,56
Quick Ratio	1,34	2,11	2,58	2,56
Equity Ratio	0,25	0,5	0,61	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %