PERSONAL TEAM AS

8012 BODØ

Finances

Return on Equity

30,75 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 000	4 000	6 000	27 000
Net Income	99 000	228 000	919 000	−267 000
Total Assets	325 000	673 000	1 077 000	334 000
Total Equity	322 000	650 000	1 052 000	233 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 000	4 000	6 000	27 000
Expenditure	50 000	51 000	42 000	277 000
Operating Profit	−41 000	−47 000	−36 000	−250 000
Financial Income	140 000	275 000	955 000	0
Financial Costs	0	0	0	17 000
Financial Balance	140 000	275 000	955 000	−17 000
Earnings Before Tax	99 000	228 000	919 000	−267 000
Tax	0	0	0	0
Net Income	99 000	228 000	919 000	−267 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	400 000	100 000	100 000
Total Current Assets	300 000	273 000	977 000	234 000
Total Assets	325 000	673 000	1 077 000	334 000
Total Retained Equity	292 000	620 000	1 022 000	203 000
Total Equity	322 000	650 000	1 052 000	233 000
Total Long-Term Debt	3 000	0	3 000	0
Total Current Debt	0	23 000	22 000	101 000
Total Equity and Debt	325 000	673 000	1 077 000	334 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 000	4 000	6 000	27 000
Other Income	0	0	0	0
Revenue	9 000	4 000	6 000	27 000
Cost of Goods Sold	0	0	0	0
Salary Costs	41 000	33 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	50 000	51 000	42 000	277 000
Operating Profit	−41 000	−47 000	−36 000	−250 000
Financial Income	140 000	275 000	955 000	0
Financial Costs	0	0	0	17 000
Financial Balance	140 000	275 000	955 000	−17 000
Dividends	0	0	0	60 000
Net Income	99 000	228 000	919 000	−267 000

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	25 000	400 000	100 000	100 000
Total Fixed Assets	25 000	400 000	100 000	100 000
Stock	0	0	0	0
Total Investments	100 000	0	0	0
Cash, Bank	60 000	273 000	295 000	125 000
Total Current Assets	300 000	273 000	977 000	234 000
Total Assets	325 000	673 000	1 077 000	334 000
Total Equity	322 000	650 000	1 052 000	233 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	3 000	0
Creditors	0	0	−16 000	3 000
Unpaid Taxes	0	20 000	0	0
Dividends	0	0	0	60 000
Other Current Debt	0	3 000	37 000	37 000
Total Current Debt	0	23 000	22 000	101 000
Total Equity and Debt	325 000	673 000	1 077 000	334 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,75 %	35,08 %	87,36 %	−114,59 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	−455,56 %	−1 175 %	−600 %	−925,93 %
Current Ratio	-	11,87	44,41	2,32
Quick Ratio	-	11,87	44,41	2,32
Equity Ratio	0,99	0,97	0,98	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %