GREEN ANGELS AS

1366 LYSAKER

Finances

Return on Equity

30 %

Current Ratio

8,83

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	904 000	455 000	0	0
Net Income	78 000	221 000	−406 000	0
Total Assets	289 000	60 000	524 000	30 000
Total Equity	260 000	30 000	30 000	24 000

Income (NOK)	2021	2020	2019
Revenue	904 000	455 000	0
Expenditure	826 000	234 000	406 000
Operating Profit	78 000	221 000	−406 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	78 000	221 000	−406 000
Tax	0	0	0
Net Income	78 000	221 000	−406 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	33 000	0	6 000	0
Total Current Assets	256 000	60 000	518 000	30 000
Total Assets	289 000	60 000	524 000	30 000
Total Retained Equity	0	0	0	−6 000
Total Equity	260 000	30 000	30 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	29 000	30 000	494 000	6 000
Total Equity and Debt	289 000	60 000	524 000	30 000

Cash flow (NOK)	2021	2020	2019
Sales Income	670 000	455 000	0
Other Income	234 000	0	0
Revenue	904 000	455 000	0
Cost of Goods Sold	0	0	0
Salary Costs	701 000	60 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	826 000	234 000	406 000
Operating Profit	78 000	221 000	−406 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	78 000	221 000	−406 000

Balance details (NOK)	2021	2020	2019	2018
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	33 000	0	6 000	0
Total Fixed Assets	33 000	0	6 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 000	60 000	21 000	30 000
Total Current Assets	256 000	60 000	518 000	30 000
Total Assets	289 000	60 000	524 000	30 000
Total Equity	260 000	30 000	30 000	24 000
Short-Term Group Debt	0	0	6 000	6 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	29 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	30 000	488 000	0
Total Current Debt	29 000	30 000	494 000	6 000
Total Equity and Debt	289 000	60 000	524 000	30 000

Financial indicators	2021	2020	2019	2018
Return on Equity	30 %	736,67 %	−1 353,33 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,63 %	48,57 %	-	-
Current Ratio	8,83	2	1,05	5
Quick Ratio	8,83	2	1,05	5
Equity Ratio	0,9	0,5	0,06	0,8
Gross Profit Margin	100 %	100 %	-	-