GRØNNE FORSIKRINGER AS

0250 OSLO

Finances

Share Ownership

Return on Equity

−40,66 %

Current Ratio

0,22

Debt-to-Equity Ratio

0,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	66 000	0	556 000	5 469 000
Net Income	−3 584 000	−1 072 000	−72 000	1 290 000
Total Assets	14 446 000	10 891 000	101 000	2 707 000
Total Equity	8 815 000	186 000	−1 436 000	−1 363 000

Income (NOK)	2022	2021	2020	2019
Revenue	66 000	0	556 000	5 469 000
Expenditure	3 649 000	1 073 000	629 000	4 179 000
Operating Profit	−3 583 000	−1 072 000	−72 000	1 290 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	−3 584 000	−1 072 000	−72 000	1 290 000
Tax	0	0	0	0
Net Income	−3 584 000	−1 072 000	−72 000	1 290 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 119 000	8 125 000	0	0
Total Current Assets	327 000	2 766 000	101 000	2 707 000
Total Assets	14 446 000	10 891 000	101 000	2 707 000
Total Retained Equity	−6 121 000	−2 538 000	−1 466 000	−1 393 000
Total Equity	8 815 000	186 000	−1 436 000	−1 363 000
Total Long-Term Debt	4 144 000	10 461 000	0	2 000 000
Total Current Debt	1 487 000	244 000	1 536 000	2 070 000
Total Equity and Debt	14 446 000	10 891 000	101 000	2 707 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	66 000	0	510 000	5 377 000
Other Income	0	0	46 000	92 000
Revenue	66 000	0	556 000	5 469 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 978 000	486 000	434 000	3 508 000
Depreciation	992 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 649 000	1 073 000	629 000	4 179 000
Operating Profit	−3 583 000	−1 072 000	−72 000	1 290 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	−3 584 000	−1 072 000	−72 000	1 290 000

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	14 119 000	8 125 000	0	0
Total Tangible Assets	14 119 000	8 125 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 119 000	8 125 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	192 000	61 000	69 000	485 000
Total Current Assets	327 000	2 766 000	101 000	2 707 000
Total Assets	14 446 000	10 891 000	101 000	2 707 000
Total Equity	8 815 000	186 000	−1 436 000	−1 363 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 144 000	10 461 000	0	2 000 000
Creditors	948 000	101 000	0	18 000
Unpaid Taxes	193 000	94 000	4 000	212 000
Dividends	0	0	0	0
Other Current Debt	346 000	49 000	1 532 000	1 841 000
Total Current Debt	1 487 000	244 000	1 536 000	2 070 000
Total Equity and Debt	14 446 000	10 891 000	101 000	2 707 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−40,66 %	−576,34 %	5,01 %	−94,64 %
Debt-to-Equity Ratio	0,47	56,24	−0	−1,47
Operating Profit Margin	−5 428,79 %	-	−12,95 %	23,59 %
Current Ratio	0,22	11,34	0,07	1,31
Quick Ratio	0,22	11,34	0,07	1,31
Equity Ratio	0,61	0,02	−14,22	−0,5
Gross Profit Margin	100 %	-	100 %	100 %