GREENBUILT AS

0157 OSLO

Finances

Share Ownership

Return on Equity

49,83 %

Current Ratio

0,94

Debt-to-Equity Ratio

−0,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	139 000	77 000	72 000	321 000
Net Income	−147 000	48 000	−54 000	52 000
Total Assets	132 000	88 000	42 000	110 000
Total Equity	−295 000	−147 000	−195 000	−141 000

Income (NOK)	2022	2021	2020	2019
Revenue	139 000	77 000	72 000	321 000
Expenditure	286 000	29 000	125 000	269 000
Operating Profit	−147 000	48 000	−53 000	52 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	−147 000	48 000	−54 000	52 000
Tax	0	0	0	0
Net Income	−147 000	48 000	−54 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	132 000	88 000	42 000	110 000
Total Assets	132 000	88 000	42 000	110 000
Total Retained Equity	−325 000	−177 000	−225 000	−171 000
Total Equity	−295 000	−147 000	−195 000	−141 000
Total Long-Term Debt	286 000	174 000	125 000	152 000
Total Current Debt	140 000	61 000	112 000	99 000
Total Equity and Debt	132 000	88 000	42 000	110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	137 000	77 000	72 000	321 000
Other Income	2 000	0	0	0
Revenue	139 000	77 000	72 000	321 000
Cost of Goods Sold	0	0	11 000	68 000
Salary Costs	230 000	0	64 000	118 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	286 000	29 000	125 000	269 000
Operating Profit	−147 000	48 000	−53 000	52 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	−147 000	48 000	−54 000	52 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	131 000	80 000	40 000	95 000
Total Current Assets	132 000	88 000	42 000	110 000
Total Assets	132 000	88 000	42 000	110 000
Total Equity	−295 000	−147 000	−195 000	−141 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	286 000	174 000	125 000	152 000
Creditors	14 000	0	0	0
Unpaid Taxes	85 000	20 000	28 000	63 000
Dividends	0	0	0	0
Other Current Debt	41 000	41 000	84 000	36 000
Total Current Debt	140 000	61 000	112 000	99 000
Total Equity and Debt	132 000	88 000	42 000	110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,83 %	−32,65 %	27,69 %	−36,88 %
Debt-to-Equity Ratio	−0,97	−1,18	−0,64	−1,08
Operating Profit Margin	−105,76 %	62,34 %	−73,61 %	16,2 %
Current Ratio	0,94	1,44	0,38	1,11
Quick Ratio	0,94	1,44	0,38	1,11
Equity Ratio	−2,23	−1,67	−4,64	−1,28
Gross Profit Margin	100 %	100 %	84,72 %	78,82 %