NOR-TEAM AS

2166 OPPAKER

Finances

Share Ownership

Return on Equity

43,21 %

Current Ratio

0,39

Debt-to-Equity Ratio

−0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	205 000	386 000	428 000	602 000
Net Income	−35 000	−13 000	−53 000	20 000
Total Assets	41 000	51 000	71 000	106 000
Total Equity	−81 000	−46 000	−33 000	20 000

Income (NOK)	2022	2021	2020	2019
Revenue	205 000	386 000	428 000	602 000
Expenditure	239 000	399 000	480 000	582 000
Operating Profit	−35 000	−13 000	−53 000	20 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−35 000	−13 000	−53 000	20 000
Tax	0	0	0	0
Net Income	−35 000	−13 000	−53 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	41 000	51 000	71 000	106 000
Total Assets	41 000	51 000	71 000	106 000
Total Retained Equity	−111 000	−76 000	−63 000	−10 000
Total Equity	−81 000	−46 000	−33 000	20 000
Total Long-Term Debt	19 000	0	0	0
Total Current Debt	104 000	97 000	103 000	86 000
Total Equity and Debt	41 000	51 000	71 000	106 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	205 000	335 000	428 000	602 000
Other Income	0	51 000	0	0
Revenue	205 000	386 000	428 000	602 000
Cost of Goods Sold	96 000	197 000	269 000	369 000
Salary Costs	94 000	139 000	117 000	97 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	239 000	399 000	480 000	582 000
Operating Profit	−35 000	−13 000	−53 000	20 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	−35 000	−13 000	−53 000	20 000

Balance details (NOK)	2022	2021	2020	2019
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	26 000	45 000	66 000	93 000
Total Current Assets	41 000	51 000	71 000	106 000
Total Assets	41 000	51 000	71 000	106 000
Total Equity	−81 000	−46 000	−33 000	20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 000	0	0	0
Creditors	97 000	90 000	95 000	76 000
Unpaid Taxes	7 000	7 000	9 000	9 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	104 000	97 000	103 000	86 000
Total Equity and Debt	41 000	51 000	71 000	106 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,21 %	28,26 %	160,61 %	100 %
Debt-to-Equity Ratio	−0,23	−0	−0	0
Operating Profit Margin	−17,07 %	−3,37 %	−12,38 %	3,32 %
Current Ratio	0,39	0,53	0,69	1,23
Quick Ratio	0,39	0,53	0,69	1,23
Equity Ratio	−1,98	−0,9	−0,46	0,19
Gross Profit Margin	53,17 %	48,96 %	37,15 %	38,7 %