TEAMTEC EIENDOM AS

4900 TVEDESTRAND

Finances

Share Ownership

Return on Equity

10,7 %

Current Ratio

1,49

Debt-to-Equity Ratio

1,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 534 000	2 460 000	2 546 000	2 741 000
Net Income	715 000	1 106 000	1 167 000	1 207 000
Total Assets	20 468 000	22 091 000	14 710 000	15 596 000
Total Equity	6 683 000	6 817 000	5 711 000	4 544 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 534 000	2 460 000	2 546 000	2 741 000
Expenditure	1 203 000	864 000	831 000	866 000
Operating Profit	1 331 000	1 596 000	1 716 000	1 875 000
Financial Income	0	0	0	0
Financial Costs	372 000	177 000	220 000	328 000
Financial Balance	−372 000	−177 000	−220 000	−328 000
Earnings Before Tax	959 000	1 418 000	1 496 000	1 548 000
Tax	244 000	312 000	329 000	340 000
Net Income	715 000	1 106 000	1 167 000	1 207 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 550 000	18 605 000	11 344 000	12 085 000
Total Current Assets	1 918 000	3 486 000	3 365 000	3 511 000
Total Assets	20 468 000	22 091 000	14 710 000	15 596 000
Total Retained Equity	6 533 000	6 667 000	5 561 000	4 394 000
Total Equity	6 683 000	6 817 000	5 711 000	4 544 000
Total Long-Term Debt	12 500 000	14 500 000	8 500 000	10 500 000
Total Current Debt	1 286 000	774 000	499 000	551 000
Total Equity and Debt	20 468 000	22 091 000	14 710 000	15 596 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 534 000	2 460 000	2 546 000	2 741 000
Other Income	0	0	0	0
Revenue	2 534 000	2 460 000	2 546 000	2 741 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 173 000	792 000	792 000	792 000
Impairment	0	0	0	0
Expenditure	1 203 000	864 000	831 000	866 000
Operating Profit	1 331 000	1 596 000	1 716 000	1 875 000
Financial Income	0	0	0	0
Financial Costs	372 000	177 000	220 000	328 000
Financial Balance	−372 000	−177 000	−220 000	−328 000
Dividends	0	0	0	0
Net Income	715 000	1 106 000	1 167 000	1 207 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	504 000	483 000	486 000	434 000
Real Eastate	18 046 000	18 122 000	10 859 000	11 651 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 046 000	18 122 000	10 859 000	11 651 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 550 000	18 605 000	11 344 000	12 085 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	168 000	279 000	74 000	705 000
Total Current Assets	1 918 000	3 486 000	3 365 000	3 511 000
Total Assets	20 468 000	22 091 000	14 710 000	15 596 000
Total Equity	6 683 000	6 817 000	5 711 000	4 544 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 500 000	14 500 000	8 500 000	10 500 000
Creditors	13 000	406 000	0	40 000
Unpaid Taxes	103 000	0	100 000	92 000
Dividends	0	0	0	0
Other Current Debt	1 144 000	58 000	18 000	36 000
Total Current Debt	1 286 000	774 000	499 000	551 000
Total Equity and Debt	20 468 000	22 091 000	14 710 000	15 596 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,7 %	16,22 %	20,43 %	26,56 %
Debt-to-Equity Ratio	1,87	2,13	1,49	2,31
Operating Profit Margin	52,53 %	64,88 %	67,4 %	68,41 %
Current Ratio	1,49	4,5	6,74	6,37
Quick Ratio	1,49	4,5	6,74	6,37
Equity Ratio	0,33	0,31	0,39	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %