PERSONAL TEAM BODØ AS

8012 BODØ

Finances

Share Ownership

Return on Equity

149,47 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 621 000	10 709 000	9 954 000	8 925 000
Net Income	142 000	275 000	633 000	231 000
Total Assets	946 000	1 578 000	2 037 000	1 298 000
Total Equity	95 000	93 000	93 000	415 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 621 000	10 709 000	9 954 000	8 925 000
Expenditure	8 206 000	9 940 000	8 287 000	8 332 000
Operating Profit	366 000	721 000	1 619 000	593 000
Financial Income	−183 000	−359 000	−795 000	−276 000
Financial Costs	0	3 000	4 000	11 000
Financial Balance	−183 000	−362 000	−799 000	−287 000
Earnings Before Tax	183 000	359 000	820 000	307 000
Tax	41 000	84 000	187 000	76 000
Net Income	142 000	275 000	633 000	231 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	47 000	69 000	272 000
Total Current Assets	920 000	1 531 000	1 968 000	1 026 000
Total Assets	946 000	1 578 000	2 037 000	1 298 000
Total Retained Equity	7 000	5 000	5 000	327 000
Total Equity	95 000	93 000	93 000	415 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	851 000	1 485 000	1 944 000	884 000
Total Equity and Debt	946 000	1 578 000	2 037 000	1 298 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 621 000	10 709 000	9 954 000	8 833 000
Other Income	0	0	0	92 000
Revenue	8 621 000	10 709 000	9 954 000	8 925 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 427 000	3 372 000	3 088 000	3 052 000
Depreciation	17 000	17 000	17 000	15 000
Impairment	0	0	0	0
Expenditure	8 206 000	9 940 000	8 287 000	8 332 000
Operating Profit	366 000	721 000	1 619 000	593 000
Financial Income	−183 000	−359 000	−795 000	−276 000
Financial Costs	0	3 000	4 000	11 000
Financial Balance	−183 000	−362 000	−799 000	−287 000
Dividends	140 000	275 000	630 000	0
Net Income	142 000	275 000	633 000	231 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	14 000	19 000	205 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	33 000	50 000	67 000
Total Tangible Assets	17 000	33 000	50 000	67 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 000	47 000	69 000	272 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	684 000	1 145 000	1 094 000	530 000
Total Current Assets	920 000	1 531 000	1 968 000	1 026 000
Total Assets	946 000	1 578 000	2 037 000	1 298 000
Total Equity	95 000	93 000	93 000	415 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	105 000	89 000	105 000	88 000
Unpaid Taxes	154 000	201 000	311 000	185 000
Dividends	140 000	275 000	630 000	0
Other Current Debt	414 000	842 000	898 000	610 000
Total Current Debt	851 000	1 485 000	1 944 000	884 000
Total Equity and Debt	946 000	1 578 000	2 037 000	1 298 000

Financial indicators	2022	2021	2020	2019
Return on Equity	149,47 %	295,7 %	680,65 %	55,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,25 %	6,73 %	16,26 %	6,64 %
Current Ratio	1,08	1,03	1,01	1,16
Quick Ratio	1,08	1,03	1,01	1,16
Equity Ratio	0,1	0,06	0,05	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %