RAFT

Share Ownership

Return on Equity

N/A

Current Ratio

N/A

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2013	2012	2011	2010
Revenue	65 000	65 000	73 000	61 000
Net Income	0	21 000	−13 000	−6 000
Total Assets	0	55 000	34 000	47 000
Total Equity	0	0	0	47 000

Income (NOK)	2013	2012	2011	2010
Revenue	65 000	65 000	73 000	61 000
Expenditure	59 000	44 000	86 000	67 000
Operating Profit	6 000	21 000	−13 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	6 000	21 000	−13 000	−6 000
Tax	0	0	0	0
Net Income	0	21 000	−13 000	−6 000

Balance (NOK)	2012	2011	2010
Total Fixed Assets	0	0	0
Total Current Assets	55 000	34 000	47 000
Total Assets	55 000	34 000	47 000
Total Retained Equity	0	0	47 000
Total Equity	0	0	47 000
Total Long-Term Debt	0	0	0
Total Current Debt	0	0	0
Total Equity and Debt	0	0	47 000

Cash flow (NOK)	2013	2012	2011	2010
Sales Income	13 000	12 000	10 000	61 000
Other Income	52 000	53 000	63 000	0
Revenue	65 000	65 000	73 000	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	59 000	44 000	86 000	67 000
Operating Profit	6 000	21 000	−13 000	−6 000
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	0	21 000	−13 000	−6 000

Balance details (NOK)	2012	2011	2010
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	55 000	34 000	47 000
Total Current Assets	55 000	34 000	47 000
Total Assets	55 000	34 000	47 000
Total Equity	0	0	47 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	0	0	0
Total Equity and Debt	0	0	47 000

Financial indicators	2013	2012	2011	2010
Return on Equity	-	-	-	−12,77 %
Debt-to-Equity Ratio	-	-	-	0
Operating Profit Margin	9,23 %	32,31 %	−17,81 %	−9,84 %
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	-	0	0	1
Gross Profit Margin	100 %	100 %	100 %	100 %