AGDERLAN

Share Ownership

Return on Equity

50 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2014	2013	2012
Revenue	97 000	48 000	59 000
Net Income	25 000	11 000	14 000
Total Assets	50 000	25 000	14 000
Total Equity	50 000	25 000	14 000

Income (NOK)	2014	2013	2012
Revenue	97 000	48 000	59 000
Expenditure	72 000	37 000	45 000
Operating Profit	25 000	11 000	14 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	25 000	11 000	14 000
Tax	0	0	0
Net Income	25 000	11 000	14 000

Balance (NOK)	2014	2013	2012
Total Fixed Assets	0	0	0
Total Current Assets	50 000	25 000	14 000
Total Assets	50 000	25 000	14 000
Total Retained Equity	50 000	25 000	14 000
Total Equity	50 000	25 000	14 000
Total Long-Term Debt	0	0	0
Total Current Debt	0	0	0
Total Equity and Debt	50 000	25 000	14 000

Cash flow (NOK)	2014	2013	2012
Sales Income	5 000	4 000	4 000
Other Income	92 000	44 000	55 000
Revenue	97 000	48 000	59 000
Cost of Goods Sold	23 000	15 000	10 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	72 000	37 000	45 000
Operating Profit	25 000	11 000	14 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	25 000	11 000	14 000

Balance details (NOK)	2014	2013	2012
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	50 000	25 000	14 000
Total Current Assets	50 000	25 000	14 000
Total Assets	50 000	25 000	14 000
Total Equity	50 000	25 000	14 000
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	50 000	25 000	14 000

Financial indicators	2014	2013	2012
Return on Equity	50 %	44 %	100 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	25,77 %	22,92 %	23,73 %
Current Ratio	-	-	-
Quick Ratio	-	-	-
Equity Ratio	1	1	1
Gross Profit Margin	76,29 %	68,75 %	83,05 %