NORDTEAM EIENDOM AS

8402 SORTLAND

Finances

Share Ownership

Return on Equity

−271,83 %

Current Ratio

0,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	220 000	14 823 000
Net Income	−193 000	−137 000	−149 000	131 000
Total Assets	11 063 000	2 655 000	2 897 000	3 027 000
Total Equity	71 000	264 000	401 000	550 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	220 000	14 823 000
Expenditure	216 000	183 000	332 000	14 569 000
Operating Profit	−97 000	−63 000	−112 000	254 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	97 000	74 000	80 000	87 000
Financial Balance	−96 000	−73 000	−79 000	−86 000
Earnings Before Tax	−193 000	−136 000	−191 000	168 000
Tax	0	1 000	−42 000	37 000
Net Income	−193 000	−137 000	−149 000	131 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	978 000	997 000	1 016 000	1 034 000
Total Current Assets	10 085 000	1 658 000	1 881 000	1 994 000
Total Assets	11 063 000	2 655 000	2 897 000	3 027 000
Total Retained Equity	−82 000	111 000	248 000	397 000
Total Equity	71 000	264 000	401 000	550 000
Total Long-Term Debt	0	0	1 703 000	1 793 000
Total Current Debt	10 992 000	2 390 000	793 000	685 000
Total Equity and Debt	11 063 000	2 655 000	2 897 000	3 027 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	100 000	14 703 000
Other Income	120 000	120 000	120 000	120 000
Revenue	120 000	120 000	220 000	14 823 000
Cost of Goods Sold	0	0	140 000	14 375 000
Salary Costs	0	0	0	0
Depreciation	18 000	18 000	18 000	18 000
Impairment	0	0	0	0
Expenditure	216 000	183 000	332 000	14 569 000
Operating Profit	−97 000	−63 000	−112 000	254 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	97 000	74 000	80 000	87 000
Financial Balance	−96 000	−73 000	−79 000	−86 000
Dividends	0	0	0	0
Net Income	−193 000	−137 000	−149 000	131 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 000	0
Real Eastate	978 000	997 000	1 015 000	1 033 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	978 000	997 000	1 015 000	1 033 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	978 000	997 000	1 016 000	1 034 000
Stock	9 748 000	1 077 000	1 077 000	1 077 000
Total Investments	0	0	0	0
Cash, Bank	22 000	12 000	5 000	280 000
Total Current Assets	10 085 000	1 658 000	1 881 000	1 994 000
Total Assets	11 063 000	2 655 000	2 897 000	3 027 000
Total Equity	71 000	264 000	401 000	550 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 703 000	1 793 000
Creditors	907 000	778 000	776 000	70 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 562 000	0	17 000	577 000
Total Current Debt	10 992 000	2 390 000	793 000	685 000
Total Equity and Debt	11 063 000	2 655 000	2 897 000	3 027 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−271,83 %	−51,89 %	−37,16 %	23,82 %
Debt-to-Equity Ratio	0	0	4,25	3,26
Operating Profit Margin	−80,83 %	−52,5 %	−50,91 %	1,71 %
Current Ratio	0,92	0,69	2,37	2,91
Quick Ratio	8,11	1,26	−6,62	−5,09
Equity Ratio	0,01	0,1	0,14	0,18
Gross Profit Margin	100 %	100 %	36,36 %	3,02 %