TEAM EIENDOM AS

5146 FYLLINGSDALEN

Finances

Share Ownership

Return on Equity

12,64 %

Current Ratio

0,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	228 000	206 000	206 000	145 000
Net Income	110 000	118 000	110 000	59 000
Total Assets	952 000	947 000	934 000	971 000
Total Equity	870 000	850 000	852 000	743 000

Income (NOK)	2022	2021	2020	2019
Revenue	228 000	206 000	206 000	145 000
Expenditure	88 000	55 000	57 000	58 000
Operating Profit	141 000	151 000	149 000	87 000
Financial Income	0	0	0	0
Financial Costs	0	0	8 000	12 000
Financial Balance	0	0	−8 000	−12 000
Earnings Before Tax	141 000	151 000	141 000	75 000
Tax	31 000	33 000	31 000	17 000
Net Income	110 000	118 000	110 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	895 000	895 000	895 000	895 000
Total Current Assets	57 000	52 000	39 000	76 000
Total Assets	952 000	947 000	934 000	971 000
Total Retained Equity	840 000	820 000	822 000	713 000
Total Equity	870 000	850 000	852 000	743 000
Total Long-Term Debt	0	0	0	149 000
Total Current Debt	82 000	97 000	82 000	80 000
Total Equity and Debt	952 000	947 000	934 000	971 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	228 000	206 000	206 000	145 000
Revenue	228 000	206 000	206 000	145 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	88 000	55 000	57 000	58 000
Operating Profit	141 000	151 000	149 000	87 000
Financial Income	0	0	0	0
Financial Costs	0	0	8 000	12 000
Financial Balance	0	0	−8 000	−12 000
Dividends	90 000	120 000	0	0
Net Income	110 000	118 000	110 000	59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	895 000	895 000	895 000	895 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	895 000	895 000	895 000	895 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	895 000	895 000	895 000	895 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	57 000	50 000	39 000	76 000
Total Current Assets	57 000	52 000	39 000	76 000
Total Assets	952 000	947 000	934 000	971 000
Total Equity	870 000	850 000	852 000	743 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	149 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	90 000	120 000	0	0
Other Current Debt	51 000	63 000	51 000	63 000
Total Current Debt	82 000	97 000	82 000	80 000
Total Equity and Debt	952 000	947 000	934 000	971 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,64 %	13,88 %	12,91 %	7,94 %
Debt-to-Equity Ratio	0	0	0	0,2
Operating Profit Margin	61,84 %	73,3 %	72,33 %	60 %
Current Ratio	0,7	0,54	0,48	0,95
Quick Ratio	0,7	0,54	0,48	0,95
Equity Ratio	0,91	0,9	0,91	0,77
Gross Profit Margin	100 %	100 %	100 %	100 %