IBS INTERPRIT INC

Share Ownership

Return on Equity

N/A

Current Ratio

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2013	2012	2011	2010
Revenue	3 080 000	9 272 000	21 221 000	5 841 000
Net Income	1 712 000	3 398 000	9 716 000	−27 811 000
Total Assets	0	3 729 000	5 276 000	3 848 000
Total Equity	0	0	0	0

Income (NOK)	2013	2012	2011	2010
Revenue	3 080 000	9 272 000	21 221 000	5 841 000
Expenditure	1 368 000	5 875 000	11 488 000	32 128 000
Operating Profit	1 712 000	3 398 000	9 733 000	−26 286 000
Financial Income	0	0	0	3 000
Financial Costs	0	0	17 000	1 527 000
Financial Balance	0	0	−17 000	−1 524 000
Earnings Before Tax	1 712 000	3 398 000	9 716 000	−27 811 000
Tax	0	0	0	0
Net Income	1 712 000	3 398 000	9 716 000	−27 811 000

Balance (NOK)	2013	2012	2011	2010
Total Fixed Assets	0	0	0	0
Total Current Assets	0	3 729 000	5 276 000	3 848 000
Total Assets	0	3 729 000	5 276 000	3 848 000
Total Retained Equity	0	0	0	0
Total Equity	0	0	0	0
Total Long-Term Debt	−248 000	405 000	−6 774 000	−6 503 000
Total Current Debt	248 000	3 324 000	12 050 000	10 351 000
Total Equity and Debt	0	3 729 000	5 276 000	3 848 000

Cash flow (NOK)	2013	2012	2011	2010
Sales Income	3 080 000	9 272 000	21 221 000	5 841 000
Other Income	0	0	0	0
Revenue	3 080 000	9 272 000	21 221 000	5 841 000
Cost of Goods Sold	0	0	170 000	11 588 000
Salary Costs	1 161 000	4 224 000	8 967 000	16 202 000
Depreciation	0	0	0	30 000
Impairment	0	0	0	0
Expenditure	1 368 000	5 875 000	11 488 000	32 128 000
Operating Profit	1 712 000	3 398 000	9 733 000	−26 286 000
Financial Income	0	0	0	3 000
Financial Costs	0	0	17 000	1 527 000
Financial Balance	0	0	−17 000	−1 524 000
Dividends	0	0	0	0
Net Income	1 712 000	3 398 000	9 716 000	−27 811 000

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	0	0	0	0
Total Current Assets	0	3 729 000	5 276 000	3 848 000
Total Assets	0	3 729 000	5 276 000	3 848 000
Total Equity	0	0	0	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−248 000	405 000	−6 774 000	−6 503 000
Creditors	0	143 000	2 000	144 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	248 000	2 865 000	11 732 000	9 891 000
Total Current Debt	248 000	3 324 000	12 050 000	10 351 000
Total Equity and Debt	0	3 729 000	5 276 000	3 848 000

Financial indicators	2013	2012	2011	2010
Return on Equity	-	-	-	-
Debt-to-Equity Ratio	-	-	-	-
Operating Profit Margin	55,58 %	36,65 %	45,86 %	−450,03 %
Current Ratio	0	1,12	0,44	0,37
Quick Ratio	0	1,12	0,44	0,37
Equity Ratio	-	0	0	0
Gross Profit Margin	100 %	100 %	99,2 %	−98,39 %