NOR TEAM EIENDOM AS

9308 FINNSNES

Finances

Share Ownership

Return on Equity

−1,46 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	592 000	550 000
Net Income	−58 000	233 000	298 000	250 000
Total Assets	4 810 000	5 345 000	5 644 000	5 460 000
Total Equity	3 981 000	4 828 000	4 853 000	4 855 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	592 000	550 000
Expenditure	675 000	301 000	215 000	239 000
Operating Profit	−75 000	299 000	377 000	311 000
Financial Income	0	0	5 000	9 000
Financial Costs	0	0	0	0
Financial Balance	0	0	5 000	9 000
Earnings Before Tax	−74 000	299 000	382 000	321 000
Tax	−16 000	66 000	84 000	71 000
Net Income	−58 000	233 000	298 000	250 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 946 000	4 093 000	4 253 000	4 112 000
Total Current Assets	864 000	1 252 000	1 392 000	1 347 000
Total Assets	4 810 000	5 345 000	5 644 000	5 460 000
Total Retained Equity	0	54 000	78 000	80 000
Total Equity	3 981 000	4 828 000	4 853 000	4 855 000
Total Long-Term Debt	0	57 000	63 000	64 000
Total Current Debt	829 000	460 000	729 000	541 000
Total Equity and Debt	4 810 000	5 345 000	5 644 000	5 460 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	600 000	600 000	592 000	550 000
Revenue	600 000	600 000	592 000	550 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	160 000	160 000	139 000	132 000
Impairment	0	0	0	0
Expenditure	675 000	301 000	215 000	239 000
Operating Profit	−75 000	299 000	377 000	311 000
Financial Income	0	0	5 000	9 000
Financial Costs	0	0	0	0
Financial Balance	0	0	5 000	9 000
Dividends	600 000	0	0	200 000
Net Income	−58 000	233 000	298 000	250 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	0	0	0
Real Eastate	3 932 000	4 093 000	4 253 000	4 112 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 932 000	4 093 000	4 253 000	4 112 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 946 000	4 093 000	4 253 000	4 112 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	719 000	1 075 000	1 000 000	954 000
Total Current Assets	864 000	1 252 000	1 392 000	1 347 000
Total Assets	4 810 000	5 345 000	5 644 000	5 460 000
Total Equity	3 981 000	4 828 000	4 853 000	4 855 000
Short-Term Group Debt	243 000	435 000	704 000	320 000
Total Long-Term Debt	0	57 000	63 000	64 000
Creditors	0	0	0	0
Unpaid Taxes	−14 000	25 000	24 000	21 000
Dividends	600 000	0	0	200 000
Other Current Debt	0	0	0	0
Total Current Debt	829 000	460 000	729 000	541 000
Total Equity and Debt	4 810 000	5 345 000	5 644 000	5 460 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,46 %	4,83 %	6,14 %	5,15 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	−12,5 %	49,83 %	63,68 %	56,55 %
Current Ratio	1,04	2,72	1,91	2,49
Quick Ratio	1,04	2,72	1,91	2,49
Equity Ratio	0,83	0,9	0,86	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %