TEAMUP2 AS

0259 OSLO

Finances

Share Ownership

Return on Equity

102,58 %

Current Ratio

0,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 626 000	50 000	0	0
Net Income	874 000	−52 000	0	0
Total Assets	3 565 000	478 000	30 000	30 000
Total Equity	852 000	−22 000	30 000	30 000

Income (NOK)	2022	2021
Revenue	5 626 000	50 000
Expenditure	4 513 000	102 000
Operating Profit	1 114 000	−52 000
Financial Income	4 000	0
Financial Costs	11 000	0
Financial Balance	−7 000	0
Earnings Before Tax	1 107 000	−52 000
Tax	233 000	0
Net Income	874 000	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	985 000	404 000	0	0
Total Current Assets	2 580 000	74 000	30 000	30 000
Total Assets	3 565 000	478 000	30 000	30 000
Total Retained Equity	822 000	−52 000	0	0
Total Equity	852 000	−22 000	30 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 712 000	500 000	0	0
Total Equity and Debt	3 565 000	478 000	30 000	30 000

Cash flow (NOK)	2022	2021
Sales Income	5 576 000	0
Other Income	50 000	50 000
Revenue	5 626 000	50 000
Cost of Goods Sold	3 793 000	0
Salary Costs	0	0
Depreciation	101 000	101 000
Impairment	0	0
Expenditure	4 513 000	102 000
Operating Profit	1 114 000	−52 000
Financial Income	4 000	0
Financial Costs	11 000	0
Financial Balance	−7 000	0
Dividends	0	0
Net Income	874 000	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	303 000	404 000	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	682 000	0	0	0
Total Fixed Assets	985 000	404 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 580 000	74 000	30 000	30 000
Total Current Assets	2 580 000	74 000	30 000	30 000
Total Assets	3 565 000	478 000	30 000	30 000
Total Equity	852 000	−22 000	30 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 024 000	0	0	0
Unpaid Taxes	955 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	500 000	500 000	0	0
Total Current Debt	2 712 000	500 000	0	0
Total Equity and Debt	3 565 000	478 000	30 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	102,58 %	236,36 %	0 %	0 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	19,8 %	−104 %	-	-
Current Ratio	0,95	0,15	-	-
Quick Ratio	0,95	0,15	-	-
Equity Ratio	0,24	−0,05	1	1
Gross Profit Margin	32,58 %	100 %	-	-