TEAMBYGG OPPDAL AS

7340 OPPDAL

Finances

Share Ownership

Return on Equity

−527,44 %

Current Ratio

0,63

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 299 000	13 126 000	12 860 000	17 972 000
Net Income	−865 000	197 000	−383 000	929 000
Total Assets	2 773 000	3 900 000	3 170 000	6 385 000
Total Equity	164 000	1 029 000	1 082 000	1 765 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 299 000	13 126 000	12 860 000	17 972 000
Expenditure	16 161 000	12 873 000	13 363 000	16 815 000
Operating Profit	−1 108 000	252 000	−503 000	1 162 000
Financial Income	6 000	6 000	17 000	30 000
Financial Costs	7 000	5 000	5 000	24 000
Financial Balance	−1 000	1 000	12 000	6 000
Earnings Before Tax	−1 109 000	253 000	−491 000	1 168 000
Tax	−244 000	56 000	−108 000	239 000
Net Income	−865 000	197 000	−383 000	929 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 165 000	1 370 000	1 165 000	1 059 000
Total Current Assets	1 608 000	2 530 000	2 006 000	5 326 000
Total Assets	2 773 000	3 900 000	3 170 000	6 385 000
Total Retained Equity	114 000	979 000	1 032 000	1 665 000
Total Equity	164 000	1 029 000	1 082 000	1 765 000
Total Long-Term Debt	37 000	281 000	271 000	239 000
Total Current Debt	2 572 000	2 590 000	1 817 000	4 382 000
Total Equity and Debt	2 773 000	3 900 000	3 170 000	6 385 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 299 000	13 121 000	12 842 000	17 948 000
Other Income	0	5 000	18 000	24 000
Revenue	15 299 000	13 126 000	12 860 000	17 972 000
Cost of Goods Sold	8 051 000	6 169 000	7 086 000	9 814 000
Salary Costs	6 245 000	5 086 000	4 600 000	5 551 000
Depreciation	193 000	161 000	130 000	127 000
Impairment	0	0	0	0
Expenditure	16 161 000	12 873 000	13 363 000	16 815 000
Operating Profit	−1 108 000	252 000	−503 000	1 162 000
Financial Income	6 000	6 000	17 000	30 000
Financial Costs	7 000	5 000	5 000	24 000
Financial Balance	−1 000	1 000	12 000	6 000
Dividends	0	250 000	250 000	1 923 000
Net Income	−865 000	197 000	−383 000	929 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	634 000	704 000	775 000	778 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	436 000	540 000	344 000	279 000
Total Tangible Assets	1 070 000	1 244 000	1 118 000	1 057 000
Total Fiancial Fixed Assets	95 000	126 000	47 000	2 000
Total Fixed Assets	1 165 000	1 370 000	1 165 000	1 059 000
Stock	81 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	374 000	2 231 000	1 763 000	4 833 000
Total Current Assets	1 608 000	2 530 000	2 006 000	5 326 000
Total Assets	2 773 000	3 900 000	3 170 000	6 385 000
Total Equity	164 000	1 029 000	1 082 000	1 765 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	37 000	281 000	271 000	239 000
Creditors	846 000	634 000	533 000	567 000
Unpaid Taxes	641 000	805 000	531 000	1 440 000
Dividends	0	250 000	250 000	1 923 000
Other Current Debt	917 000	856 000	503 000	452 000
Total Current Debt	2 572 000	2 590 000	1 817 000	4 382 000
Total Equity and Debt	2 773 000	3 900 000	3 170 000	6 385 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−527,44 %	19,14 %	−35,4 %	52,63 %
Debt-to-Equity Ratio	0,23	0,27	0,25	0,14
Operating Profit Margin	−7,24 %	1,92 %	−3,91 %	6,47 %
Current Ratio	0,63	0,98	1,1	1,22
Quick Ratio	0,65	0,98	1,1	1,22
Equity Ratio	0,06	0,26	0,34	0,28
Gross Profit Margin	47,38 %	53 %	44,9 %	45,39 %