FORM TEAM AS

4307 SANDNES

Finances

Share Ownership

Return on Equity

1 191 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 333 000	5 109 000	4 319 000	4 124 000
Net Income	1 191 000	1 183 000	980 000	766 000
Total Assets	2 364 000	2 326 000	2 017 000	1 729 000
Total Equity	100 000	100 000	100 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 333 000	5 109 000	4 319 000	4 124 000
Expenditure	3 811 000	3 594 000	3 062 000	3 248 000
Operating Profit	1 522 000	1 515 000	1 256 000	875 000
Financial Income	5 000	2 000	1 000	95 000
Financial Costs	1 000	0	1 000	5 000
Financial Balance	4 000	2 000	0	90 000
Earnings Before Tax	1 527 000	1 516 000	1 256 000	966 000
Tax	336 000	334 000	276 000	200 000
Net Income	1 191 000	1 183 000	980 000	766 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	96 000	7 000	8 000	13 000
Total Current Assets	2 268 000	2 319 000	2 008 000	1 715 000
Total Assets	2 364 000	2 326 000	2 017 000	1 729 000
Total Retained Equity	0	0	0	0
Total Equity	100 000	100 000	100 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 263 000	2 225 000	1 916 000	1 628 000
Total Equity and Debt	2 364 000	2 326 000	2 017 000	1 729 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 331 000	5 109 000	4 318 000	4 124 000
Other Income	2 000	0	1 000	0
Revenue	5 333 000	5 109 000	4 319 000	4 124 000
Cost of Goods Sold	641 000	569 000	486 000	503 000
Salary Costs	2 559 000	2 462 000	2 047 000	2 228 000
Depreciation	3 000	0	3 000	6 000
Impairment	0	0	0	0
Expenditure	3 811 000	3 594 000	3 062 000	3 248 000
Operating Profit	1 522 000	1 515 000	1 256 000	875 000
Financial Income	5 000	2 000	1 000	95 000
Financial Costs	1 000	0	1 000	5 000
Financial Balance	4 000	2 000	0	90 000
Dividends	1 191 000	1 183 000	980 000	766 000
Net Income	1 191 000	1 183 000	980 000	766 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	7 000	8 000	10 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	94 000	0	0	3 000
Total Tangible Assets	94 000	0	0	3 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	96 000	7 000	8 000	13 000
Stock	179 000	145 000	108 000	90 000
Total Investments	0	0	0	0
Cash, Bank	2 033 000	2 140 000	1 873 000	1 607 000
Total Current Assets	2 268 000	2 319 000	2 008 000	1 715 000
Total Assets	2 364 000	2 326 000	2 017 000	1 729 000
Total Equity	100 000	100 000	100 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	57 000	11 000	56 000	43 000
Unpaid Taxes	170 000	186 000	165 000	212 000
Dividends	1 191 000	1 183 000	980 000	766 000
Other Current Debt	515 000	513 000	440 000	409 000
Total Current Debt	2 263 000	2 225 000	1 916 000	1 628 000
Total Equity and Debt	2 364 000	2 326 000	2 017 000	1 729 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 191 %	1 183 %	980 %	766 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,54 %	29,65 %	29,08 %	21,22 %
Current Ratio	1	1,04	1,05	1,05
Quick Ratio	1,09	1,11	1,11	1,12
Equity Ratio	0,04	0,04	0,05	0,06
Gross Profit Margin	87,98 %	88,86 %	88,75 %	87,8 %