GREEN HOUSE NORWAY AS

9901 KIRKENES

Finances

Share Ownership

Return on Equity

36,84 %

Current Ratio

0,37

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 000	0	34 000	107 000
Net Income	−7 000	−23 000	−13 000	−29 000
Total Assets	11 000	14 000	25 000	37 000
Total Equity	−19 000	−12 000	11 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 000	0	34 000	107 000
Expenditure	29 000	24 000	46 000	135 000
Operating Profit	−7 000	−25 000	−13 000	−29 000
Financial Income	0	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	2 000	0	0
Earnings Before Tax	−7 000	−23 000	−13 000	−29 000
Tax	0	0	0	0
Net Income	−7 000	−23 000	−13 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	1 000	12 000	24 000
Total Current Assets	11 000	13 000	13 000	13 000
Total Assets	11 000	14 000	25 000	37 000
Total Retained Equity	−49 000	−42 000	−19 000	−6 000
Total Equity	−19 000	−12 000	11 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	30 000	27 000	15 000	13 000
Total Equity and Debt	11 000	14 000	25 000	37 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 000	0	34 000	107 000
Other Income	0	0	0	0
Revenue	22 000	0	34 000	107 000
Cost of Goods Sold	21 000	0	16 000	98 000
Salary Costs	0	0	0	0
Depreciation	1 000	11 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	29 000	24 000	46 000	135 000
Operating Profit	−7 000	−25 000	−13 000	−29 000
Financial Income	0	2 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	2 000	0	0
Dividends	0	0	0	0
Net Income	−7 000	−23 000	−13 000	−29 000

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	1 000	12 000	24 000
Total Tangible Assets	0	1 000	12 000	24 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	1 000	12 000	24 000
Stock	10 000	10 000	10 000	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	13 000
Total Current Assets	11 000	13 000	13 000	13 000
Total Assets	11 000	14 000	25 000	37 000
Total Equity	−19 000	−12 000	11 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	11 000
Dividends	0	0	0	0
Other Current Debt	30 000	27 000	15 000	2 000
Total Current Debt	30 000	27 000	15 000	13 000
Total Equity and Debt	11 000	14 000	25 000	37 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,84 %	191,67 %	−118,18 %	−120,83 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	−31,82 %	-	−38,24 %	−27,1 %
Current Ratio	0,37	0,48	0,87	1
Quick Ratio	0,55	0,76	2,6	1
Equity Ratio	−1,73	−0,86	0,44	0,65
Gross Profit Margin	4,55 %	-	52,94 %	8,41 %