TEAMBYGGERNE AS

1350 LOMMEDALEN

Finances

Share Ownership

Return on Equity

4,97 %

Current Ratio

1,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 094 000	1 044 000	1 209 000	1 529 000
Net Income	9 000	−12 000	152 000	501 000
Total Assets	1 270 000	1 153 000	754 000	936 000
Total Equity	181 000	172 000	184 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 094 000	1 044 000	1 209 000	1 529 000
Expenditure	1 088 000	1 046 000	1 012 000	884 000
Operating Profit	6 000	−3 000	197 000	644 000
Financial Income	7 000	2 000	3 000	1 000
Financial Costs	0	0	4 000	3 000
Financial Balance	7 000	2 000	−1 000	−2 000
Earnings Before Tax	12 000	−1 000	196 000	642 000
Tax	3 000	11 000	43 000	141 000
Net Income	9 000	−12 000	152 000	501 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 270 000	1 153 000	754 000	936 000
Total Assets	1 270 000	1 153 000	754 000	936 000
Total Retained Equity	151 000	142 000	154 000	1 000
Total Equity	181 000	172 000	184 000	31 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 089 000	981 000	571 000	904 000
Total Equity and Debt	1 270 000	1 153 000	754 000	936 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 094 000	1 094 000	1 209 000	1 529 000
Other Income	0	−50 000	0	0
Revenue	1 094 000	1 044 000	1 209 000	1 529 000
Cost of Goods Sold	0	0	0	0
Salary Costs	929 000	897 000	830 000	671 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 088 000	1 046 000	1 012 000	884 000
Operating Profit	6 000	−3 000	197 000	644 000
Financial Income	7 000	2 000	3 000	1 000
Financial Costs	0	0	4 000	3 000
Financial Balance	7 000	2 000	−1 000	−2 000
Dividends	0	0	0	500 000
Net Income	9 000	−12 000	152 000	501 000

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	1 145 000	1 090 000	631 000	924 000
Total Current Assets	1 270 000	1 153 000	754 000	936 000
Total Assets	1 270 000	1 153 000	754 000	936 000
Total Equity	181 000	172 000	184 000	31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	1 000	2 000	13 000
Unpaid Taxes	82 000	24 000	297 000	97 000
Dividends	0	0	0	500 000
Other Current Debt	991 000	944 000	228 000	153 000
Total Current Debt	1 089 000	981 000	571 000	904 000
Total Equity and Debt	1 270 000	1 153 000	754 000	936 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,97 %	−6,98 %	82,61 %	1 616,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,55 %	−0,29 %	16,29 %	42,12 %
Current Ratio	1,17	1,18	1,32	1,04
Quick Ratio	1,17	1,18	1,32	1,04
Equity Ratio	0,14	0,15	0,24	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %