GREEN FORTUNE NORGE AS

2165 HVAM

Finances

Share Ownership

Return on Equity

−15,19 %

Current Ratio

0,55

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	952 000	593 000	404 000	1 217 000
Net Income	12 000	4 000	−122 000	84 000
Total Assets	162 000	91 000	93 000	430 000
Total Equity	−79 000	−90 000	−95 000	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	952 000	593 000	404 000	1 217 000
Expenditure	940 000	589 000	527 000	1 128 000
Operating Profit	11 000	3 000	−124 000	89 000
Financial Income	2 000	2 000	0	1 000
Financial Costs	1 000	0	1 000	2 000
Financial Balance	1 000	2 000	−1 000	−1 000
Earnings Before Tax	12 000	4 000	−125 000	88 000
Tax	0	0	−4 000	4 000
Net Income	12 000	4 000	−122 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 000	42 000	0	0
Total Current Assets	133 000	49 000	93 000	430 000
Total Assets	162 000	91 000	93 000	430 000
Total Retained Equity	−109 000	−120 000	−125 000	−3 000
Total Equity	−79 000	−90 000	−95 000	27 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	240 000	181 000	187 000	403 000
Total Equity and Debt	162 000	91 000	93 000	430 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	892 000	360 000	396 000	1 177 000
Other Income	60 000	233 000	8 000	40 000
Revenue	952 000	593 000	404 000	1 217 000
Cost of Goods Sold	203 000	143 000	157 000	339 000
Salary Costs	418 000	195 000	207 000	533 000
Depreciation	12 000	8 000	0	0
Impairment	0	0	0	0
Expenditure	940 000	589 000	527 000	1 128 000
Operating Profit	11 000	3 000	−124 000	89 000
Financial Income	2 000	2 000	0	1 000
Financial Costs	1 000	0	1 000	2 000
Financial Balance	1 000	2 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	12 000	4 000	−122 000	84 000

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	29 000	42 000	0	0
Total Tangible Assets	29 000	42 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 000	42 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	37 000	9 000	16 000	418 000
Total Current Assets	133 000	49 000	93 000	430 000
Total Assets	162 000	91 000	93 000	430 000
Total Equity	−79 000	−90 000	−95 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	78 000	78 000	87 000	45 000
Unpaid Taxes	55 000	20 000	40 000	285 000
Dividends	0	0	0	0
Other Current Debt	108 000	83 000	60 000	70 000
Total Current Debt	240 000	181 000	187 000	403 000
Total Equity and Debt	162 000	91 000	93 000	430 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,19 %	−4,44 %	128,42 %	311,11 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	1,16 %	0,51 %	−30,69 %	7,31 %
Current Ratio	0,55	0,27	0,5	1,07
Quick Ratio	0,55	0,27	0,5	1,07
Equity Ratio	−0,49	−0,99	−1,02	0,06
Gross Profit Margin	78,68 %	75,89 %	61,14 %	72,14 %