A-TEAM INVEST AS

0982 OSLO

Finances

Share Ownership

Return on Equity

63,08 %

Current Ratio

0,91

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 413 000	1 001 000	644 000	453 000
Net Income	904 000	−1 001 000	478 000	41 000
Total Assets	2 582 000	1 813 000	3 344 000	3 360 000
Total Equity	1 433 000	1 443 000	2 610 000	2 132 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 413 000	1 001 000	644 000	453 000
Expenditure	511 000	2 029 000	209 000	466 000
Operating Profit	902 000	−1 029 000	434 000	−13 000
Financial Income	0	0	0	0
Financial Costs	3 000	9 000	2 000	2 000
Financial Balance	−3 000	−9 000	−2 000	−2 000
Earnings Before Tax	898 000	−1 037 000	432 000	−15 000
Tax	−6 000	−36 000	−45 000	−56 000
Net Income	904 000	−1 001 000	478 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 639 000	1 641 000	1 644 000	1 686 000
Total Current Assets	943 000	172 000	1 700 000	1 674 000
Total Assets	2 582 000	1 813 000	3 344 000	3 360 000
Total Retained Equity	1 403 000	1 413 000	2 580 000	2 102 000
Total Equity	1 433 000	1 443 000	2 610 000	2 132 000
Total Long-Term Debt	116 000	144 000	680 000	1 217 000
Total Current Debt	1 034 000	225 000	55 000	11 000
Total Equity and Debt	2 582 000	1 813 000	3 344 000	3 360 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 368 000	956 000	599 000	408 000
Other Income	45 000	45 000	45 000	45 000
Revenue	1 413 000	1 001 000	644 000	453 000
Cost of Goods Sold	286 000	129 000	59 000	323 000
Salary Costs	1 000	3 000	1 000	3 000
Depreciation	2 000	3 000	3 000	19 000
Impairment	0	0	0	0
Expenditure	511 000	2 029 000	209 000	466 000
Operating Profit	902 000	−1 029 000	434 000	−13 000
Financial Income	0	0	0	0
Financial Costs	3 000	9 000	2 000	2 000
Financial Balance	−3 000	−9 000	−2 000	−2 000
Dividends	915 000	165 000	0	0
Net Income	904 000	−1 001 000	478 000	41 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 625 000	1 625 000	1 625 000	1 625 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	16 000	19 000	61 000
Total Tangible Assets	1 639 000	1 641 000	1 644 000	1 686 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 639 000	1 641 000	1 644 000	1 686 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	5 000	30 000	4 000
Total Current Assets	943 000	172 000	1 700 000	1 674 000
Total Assets	2 582 000	1 813 000	3 344 000	3 360 000
Total Equity	1 433 000	1 443 000	2 610 000	2 132 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	116 000	144 000	680 000	1 217 000
Creditors	0	4 000	1 000	0
Unpaid Taxes	96 000	57 000	54 000	11 000
Dividends	915 000	165 000	0	0
Other Current Debt	915 000	165 000	0	0
Total Current Debt	1 034 000	225 000	55 000	11 000
Total Equity and Debt	2 582 000	1 813 000	3 344 000	3 360 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,08 %	−69,37 %	18,31 %	1,92 %
Debt-to-Equity Ratio	0,08	0,1	0,26	0,57
Operating Profit Margin	63,84 %	−102,8 %	67,39 %	−2,87 %
Current Ratio	0,91	0,76	30,91	152,18
Quick Ratio	0,91	0,76	30,91	152,18
Equity Ratio	0,55	0,8	0,78	0,63
Gross Profit Margin	79,76 %	87,11 %	90,84 %	28,7 %