GREEN LIVING OSLO SAGVEIEN AS

1450 NESODDTANGEN

Finances

Return on Equity

40,69 %

Current Ratio

−207,5

Debt-to-Equity Ratio

−13,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−830 000	−683 000	−795 000	−543 000
Total Assets	25 344 000	24 896 000	24 354 000	24 343 000
Total Equity	−2 040 000	−2 040 000	−1 357 000	−553 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	44 000	35 000	15 000	48 000
Operating Profit	−44 000	−35 000	−15 000	−48 000
Financial Income	164 000	162 000	153 000	116 000
Financial Costs	951 000	810 000	778 000	775 000
Financial Balance	−787 000	−648 000	−625 000	−659 000
Earnings Before Tax	−830 000	−683 000	−639 000	−707 000
Tax	0	0	156 000	−164 000
Net Income	−830 000	−683 000	−795 000	−543 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 514 000	24 781 000	24 352 000	23 801 000
Total Current Assets	830 000	115 000	2 000	543 000
Total Assets	25 344 000	24 896 000	24 354 000	24 343 000
Total Retained Equity	−2 030 000	−2 030 000	−1 346 000	−543 000
Total Equity	−2 040 000	−2 040 000	−1 357 000	−553 000
Total Long-Term Debt	27 388 000	26 940 000	25 710 000	24 816 000
Total Current Debt	−4 000	−4 000	0	80 000
Total Equity and Debt	25 344 000	24 896 000	24 354 000	24 343 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	44 000	35 000	15 000	48 000
Operating Profit	−44 000	−35 000	−15 000	−48 000
Financial Income	164 000	162 000	153 000	116 000
Financial Costs	951 000	810 000	778 000	775 000
Financial Balance	−787 000	−648 000	−625 000	−659 000
Dividends	0	0	0	0
Net Income	−830 000	−683 000	−795 000	−543 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	164 000
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	24 514 000	24 781 000	24 352 000	23 636 000
Total Fixed Assets	24 514 000	24 781 000	24 352 000	23 801 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	115 000	2 000	543 000
Total Current Assets	830 000	115 000	2 000	543 000
Total Assets	25 344 000	24 896 000	24 354 000	24 343 000
Total Equity	−2 040 000	−2 040 000	−1 357 000	−553 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 388 000	26 940 000	25 710 000	24 816 000
Creditors	−4 000	−4 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	80 000
Total Current Debt	−4 000	−4 000	0	80 000
Total Equity and Debt	25 344 000	24 896 000	24 354 000	24 343 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,69 %	33,48 %	58,59 %	98,19 %
Debt-to-Equity Ratio	−13,43	−13,21	−18,95	−44,88
Operating Profit Margin	-	-	-	-
Current Ratio	−207,5	−28,75	-	6,79
Quick Ratio	−207,5	−28,75	-	6,79
Equity Ratio	−0,08	−0,08	−0,06	−0,02
Gross Profit Margin	-	-	-	-