TROND INGE OPHEIMS HJELPESERVICE

7234 LER

Finances

Share Ownership

Return on Equity

85,71 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2012	2011	2010
Revenue	131 000	128 000	36 000
Net Income	12 000	15 000	11 000
Total Assets	14 000	38 000	13 000
Total Equity	14 000	28 000	11 000

Income (NOK)	2012	2011	2010
Revenue	131 000	128 000	36 000
Expenditure	119 000	112 000	24 000
Operating Profit	12 000	15 000	11 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	12 000	15 000	11 000
Tax	0	0	0
Net Income	12 000	15 000	11 000

Balance (NOK)	2012	2011	2010
Total Fixed Assets	8 000	10 000	7 000
Total Current Assets	6 000	28 000	6 000
Total Assets	14 000	38 000	13 000
Total Retained Equity	0	0	0
Total Equity	14 000	28 000	11 000
Total Long-Term Debt	0	0	0
Total Current Debt	0	0	0
Total Equity and Debt	14 000	28 000	11 000

Cash flow (NOK)	2012	2011	2010
Sales Income	131 000	128 000	36 000
Other Income	0	0	0
Revenue	131 000	128 000	36 000
Cost of Goods Sold	0	0	0
Salary Costs	117 000	98 000	17 000
Depreciation	2 000	14 000	7 000
Impairment	0	0	0
Expenditure	119 000	112 000	24 000
Operating Profit	12 000	15 000	11 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	12 000	0	0
Net Income	12 000	15 000	11 000

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	8 000	10 000	7 000
Total Tangible Assets	8 000	10 000	7 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	8 000	10 000	7 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	6 000	28 000	6 000
Total Current Assets	6 000	28 000	6 000
Total Assets	14 000	38 000	13 000
Total Equity	14 000	28 000	11 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	12 000	0	0
Other Current Debt	0	0	0
Total Current Debt	0	0	0
Total Equity and Debt	14 000	28 000	11 000

Financial indicators	2012	2011	2010
Return on Equity	85,71 %	53,57 %	100 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	9,16 %	11,72 %	30,56 %
Current Ratio	-	-	-
Quick Ratio	-	-	-
Equity Ratio	1	0,74	0,85
Gross Profit Margin	100 %	100 %	100 %