FS TEAM SERVICES AS

1461 LØRENSKOG

Finances

Share Ownership

Return on Equity

17,89 %

Current Ratio

2,29

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 556 000	7 204 000	3 762 000	3 087 000
Net Income	615 000	1 837 000	1 059 000	652 000
Total Assets	5 041 000	7 868 000	6 493 000	6 319 000
Total Equity	3 438 000	2 823 000	2 486 000	1 427 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 556 000	7 204 000	3 762 000	3 087 000
Expenditure	8 798 000	4 596 000	2 230 000	1 881 000
Operating Profit	758 000	2 609 000	1 531 000	1 206 000
Financial Income	0	0	0	0
Financial Costs	52 000	97 000	174 000	371 000
Financial Balance	−52 000	−97 000	−174 000	−371 000
Earnings Before Tax	707 000	2 512 000	1 358 000	835 000
Tax	91 000	675 000	299 000	184 000
Net Income	615 000	1 837 000	1 059 000	652 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 006 000	3 419 000	2 902 000	4 351 000
Total Current Assets	3 035 000	4 449 000	3 591 000	1 967 000
Total Assets	5 041 000	7 868 000	6 493 000	6 319 000
Total Retained Equity	2 631 000	2 016 000	1 679 000	620 000
Total Equity	3 438 000	2 823 000	2 486 000	1 427 000
Total Long-Term Debt	275 000	1 322 000	2 499 000	4 229 000
Total Current Debt	1 328 000	3 722 000	1 508 000	662 000
Total Equity and Debt	5 041 000	7 868 000	6 493 000	6 319 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 355 000	6 854 000	3 762 000	3 787 000
Other Income	1 201 000	351 000	0	−700 000
Revenue	9 556 000	7 204 000	3 762 000	3 087 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	708 000	1 118 000	1 303 000	1 134 000
Impairment	0	0	0	0
Expenditure	8 798 000	4 596 000	2 230 000	1 881 000
Operating Profit	758 000	2 609 000	1 531 000	1 206 000
Financial Income	0	0	0	0
Financial Costs	52 000	97 000	174 000	371 000
Financial Balance	−52 000	−97 000	−174 000	−371 000
Dividends	0	1 500 000	0	0
Net Income	615 000	1 837 000	1 059 000	652 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	220 000	220 000	0	0
Machinery and Plant Facilities	93 000	0	0	0
Fixtures	104 000	756 000	2 872 000	4 223 000
Total Tangible Assets	975 000	1 602 000	2 872 000	4 223 000
Total Fiancial Fixed Assets	1 031 000	1 817 000	30 000	129 000
Total Fixed Assets	2 006 000	3 419 000	2 902 000	4 351 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	834 000	1 609 000	2 215 000	1 005 000
Total Current Assets	3 035 000	4 449 000	3 591 000	1 967 000
Total Assets	5 041 000	7 868 000	6 493 000	6 319 000
Total Equity	3 438 000	2 823 000	2 486 000	1 427 000
Short-Term Group Debt	1 043 000	2 250 000	750 000	253 000
Total Long-Term Debt	275 000	1 322 000	2 499 000	4 229 000
Creditors	183 000	114 000	156 000	12 000
Unpaid Taxes	0	198 000	164 000	287 000
Dividends	0	1 500 000	0	0
Other Current Debt	12 000	452 000	12 000	12 000
Total Current Debt	1 328 000	3 722 000	1 508 000	662 000
Total Equity and Debt	5 041 000	7 868 000	6 493 000	6 319 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,89 %	65,07 %	42,6 %	45,69 %
Debt-to-Equity Ratio	0,08	0,47	1,01	2,96
Operating Profit Margin	7,93 %	36,22 %	40,7 %	39,07 %
Current Ratio	2,29	1,2	2,38	2,97
Quick Ratio	2,29	1,2	2,38	2,97
Equity Ratio	0,68	0,36	0,38	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %